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 |
---|---|---|---|---|---|---|
$78,616 | $90,513 | $0 | $0 | $4,182 | $173,312 | |
$78,616 | $90,830 | $0 | $0 | $4,185 | $173,632 | |
$78,616 | $88,940 | $0 | $0 | $4,168 | $171,725 | |
$78,616 | $4,343 | $53,287 | $8,192 | $10,936 | $155,374 | |
$78,616 | -$24,751 | $35,635 | $11,009 | $13,263 | $113,772 | |
$78,616 | -$46,813 | $27,991 | $13,145 | $15,028 | $87,968 | |
$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
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
- Paid Off Mortgage
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Final Month Summary
Reports