The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Hillsboro, Oregon Rental Property 1 Property
Bought in Month 119

We have a Rule that has you buying the Typical 25% Down Payment Hillsboro, Oregon Rental Property 1 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 119 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Hillsboro, Oregon Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $666,322.34 purchase price that means you need to have $166,580.59 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($6,663.22) minus any seller concessions ($0).

Description Amount
Down Payment $166,580.59
Rent Ready Costs $0
Closing Costs $6,663.22
Seller Concessions $0
Total Cost To Close: $173,243.81

The monthly rent on this Property is $3,643.84 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Hillsboro, Oregon Rental Property 1 $20,035 -$5,650 $4,868 $4,121 $3,922 $27,296
Totals: $20,035 -$5,650 $4,868 $4,121 $3,922 $27,296

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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