The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Purchased Typical 25% Down Payment Hillsboro, Oregon Rental Property 10 Property
Bought in Month 585
We have a Rule that has you buying the Typical 25% Down Payment Hillsboro, 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 585 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $2,099,890.27 purchase price that means you need to have $524,972.57 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($20,998.90) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $524,972.57 |
Rent Ready Costs | $0 |
Closing Costs | $20,998.90 |
Seller Concessions | $0 |
Total Cost To Close: | $545,971.47 |
The monthly rent on this Property is $11,483.43 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$63,152 | $94,715 | $0 | $0 | $3,357 | $161,224 | |
$63,152 | $94,111 | $0 | $0 | $3,352 | $160,614 | |
$63,152 | $32,150 | $39,646 | $6,597 | $8,335 | $149,880 | |
$63,152 | $19,241 | $32,315 | $7,742 | $9,182 | $131,631 | |
$63,152 | $10,640 | $27,266 | $8,843 | $10,029 | $119,931 | |
$63,152 | -$45 | $23,667 | $9,880 | $10,804 | $107,457 | |
$63,152 | -$5,332 | $21,467 | $10,664 | $11,415 | $101,366 | |
$63,152 | -$14,898 | $19,596 | $11,454 | $11,992 | $91,295 | |
$63,152 | -$21,432 | $18,000 | $12,241 | $12,595 | $84,557 | |
$63,139 | -$18,455 | $15,342 | $12,987 | $12,357 | $85,371 | |
Totals: | $631,508 | $190,694 | $197,299 | $80,408 | $93,418 | $1,193,327 |
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
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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports