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
Typical 20% Down Payment Gresham, Oregon Rental Property 1 $221,215 $254,693 $0 $0 $11,768 $487,676
Typical 20% Down Payment Gresham, Oregon Rental Property 2 $221,215 $255,584 $0 $0 $11,776 $488,575
Typical 20% Down Payment Gresham, Oregon Rental Property 3 $221,215 $250,266 $0 $0 $11,729 $483,210
Typical 20% Down Payment Gresham, Oregon Rental Property 4 $221,215 $250,266 $0 $0 $11,729 $483,210
Typical 20% Down Payment Gresham, Oregon Rental Property 5 $221,215 $250,266 $0 $0 $11,729 $483,210
Typical 20% Down Payment Gresham, Oregon Rental Property 6 $221,215 $250,266 $0 $0 $11,729 $483,210
Typical 20% Down Payment Gresham, Oregon Rental Property 7 $221,215 $250,266 $0 $0 $11,729 $483,210
Typical 20% Down Payment Gresham, Oregon Rental Property 8 $221,215 $250,266 $0 $0 $11,729 $483,210
Typical 20% Down Payment Gresham, Oregon Rental Property 9 $221,215 $32,422 $169,181 $21,094 $29,156 $473,068
Typical 20% Down Payment Gresham, Oregon Rental Property 10 $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  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