The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Gresham, Oregon Rental Property 7 Property
Bought in Month 734

We have a Rule that has you buying the Typical 20% Down Payment Gresham, Oregon Rental Property 7 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 734 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,614,092.73 purchase price that means you need to have $522,818.55 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($26,140.93) minus any seller concessions ($0).

Description Amount
Down Payment $522,818.55
Rent Ready Costs $0
Closing Costs $26,140.93
Seller Concessions $0
Total Cost To Close: $548,959.47

The monthly rent on this Property is $12,117.06 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Gresham, Oregon Rental Property 1 $78,616 $90,513 $0 $0 $4,182 $173,312
Typical 20% Down Payment Gresham, Oregon Rental Property 2 $78,616 $90,830 $0 $0 $4,185 $173,632
Typical 20% Down Payment Gresham, Oregon Rental Property 3 $78,616 $88,940 $0 $0 $4,168 $171,725
Typical 20% Down Payment Gresham, Oregon Rental Property 4 $78,616 $4,343 $53,287 $8,192 $10,936 $155,374
Typical 20% Down Payment Gresham, Oregon Rental Property 5 $78,616 -$24,751 $35,635 $11,009 $13,263 $113,772
Typical 20% Down Payment Gresham, Oregon Rental Property 6 $78,616 -$46,813 $27,991 $13,145 $15,028 $87,968
Typical 20% Down Payment Gresham, Oregon Rental Property 7 $78,600 -$64,106 $19,416 $16,167 $16,412 $66,489
Totals: $550,298 $138,958 $136,329 $48,512 $68,175 $942,272

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  Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports