The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties
Purchased Typical 20% Down Payment Gresham, Oregon Rental Property 8 Property
Bought in Month 702
We have a Rule that has you buying the Typical 20% Down Payment Gresham, 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 702 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Gresham, Oregon Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $2,415,952.49 purchase price that means you need to have $483,190.50 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($24,159.52) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $483,190.50 |
Rent Ready Costs | $0 |
Closing Costs | $24,159.52 |
Seller Concessions | $0 |
Total Cost To Close: | $507,350.02 |
The monthly rent on this Property is $11,198.62 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$72,657 | $0 | $0 | $0 | $2,810 | $75,467 | |
$72,657 | $83,661 | $0 | $0 | $3,866 | $160,184 | |
$72,657 | $83,369 | $0 | $0 | $3,863 | $159,889 | |
$72,657 | $5,085 | $49,413 | $7,552 | $10,100 | $144,807 | |
$72,657 | -$4,175 | $41,092 | $8,648 | $11,023 | $129,245 | |
$72,657 | -$21,837 | $33,378 | $10,075 | $12,176 | $106,450 | |
$72,657 | -$34,895 | $28,416 | $11,339 | $13,221 | $90,738 | |
$72,657 | -$53,729 | $22,928 | $13,275 | $14,831 | $69,962 | |
$72,643 | -$58,307 | $17,944 | $14,941 | $15,197 | $62,419 | |
Totals: | $653,901 | -$828 | $193,172 | $65,830 | $87,086 | $999,162 |
* Denotes a property that had no rent for at least part of the period covered. |
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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- 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
- Final Month Summary
Reports