The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Gresham, Oregon Rental Property 10 Property
Bought in Month 1154
We have a Rule that has you buying the Typical 20% Down Payment Gresham, Oregon Rental Property 10 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 1154 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $7,355,697.39 purchase price that means you need to have $1,471,139.48 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($73,556.97) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $1,471,139.48 |
Rent Ready Costs | $0 |
Closing Costs | $73,556.97 |
Seller Concessions | $0 |
Total Cost To Close: | $1,544,696.45 |
The monthly rent on this Property is $34,095.73 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$221,215 | $254,693 | $0 | $0 | $11,768 | $487,676 | |
$221,215 | $255,584 | $0 | $0 | $11,776 | $488,575 | |
$221,215 | $250,266 | $0 | $0 | $11,729 | $483,210 | |
$221,215 | $250,266 | $0 | $0 | $11,729 | $483,210 | |
$221,215 | $250,266 | $0 | $0 | $11,729 | $483,210 | |
$221,215 | $250,266 | $0 | $0 | $11,729 | $483,210 | |
$221,215 | $250,266 | $0 | $0 | $11,729 | $483,210 | |
$221,215 | $250,266 | $0 | $0 | $11,729 | $483,210 | |
$221,215 | $32,422 | $169,181 | $21,094 | $29,156 | $473,068 | |
$221,170 | -$180,385 | $54,634 | $45,491 | $46,181 | $187,091 | |
Totals: | $2,212,107 | $1,863,911 | $223,815 | $66,585 | $169,253 | $4,535,671 |
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