The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property
Bought in Month 542
We have a Rule that has you buying the Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 542 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,623,477.63 purchase price that means you need to have $324,695.53 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($16,234.78) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $324,695.53 |
Rent Ready Costs | $0 |
Closing Costs | $16,234.78 |
Seller Concessions | $0 |
Total Cost To Close: | $340,930.30 |
The monthly rent on this Property is $9,553.12 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$48,824 | $76,793 | $0 | $0 | $2,863 | $128,480 | |
$48,824 | $75,552 | $0 | $0 | $2,852 | $127,228 | |
$48,824 | $23,603 | $32,544 | $5,150 | $7,118 | $117,239 | |
$48,824 | $10,936 | $24,970 | $6,257 | $8,021 | $99,009 | |
$48,824 | -$1,603 | $19,614 | $7,471 | $9,024 | $83,331 | |
$48,824 | -$8,757 | $17,384 | $8,164 | $9,596 | $75,212 | |
$48,824 | -$19,339 | $14,799 | $9,188 | $10,443 | $63,917 | |
$48,815 | -$19,497 | $12,058 | $10,040 | $10,456 | $61,872 | |
Totals: | $390,586 | $137,689 | $121,370 | $46,271 | $60,372 | $756,287 |
Asset Allocation
How are assets allocated? Let's first look at this month.
And how have they looked over time up to this month?
Phases of Financial Independence™
With a Minimum Target Monthly Income in Retirement™ of $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 at the time of achieving your
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports