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
Typical 25% Down Payment Hillsboro, Oregon Rental Property 1 $63,152 $94,715 $0 $0 $3,357 $161,224
Typical 25% Down Payment Hillsboro, Oregon Rental Property 2 $63,152 $94,111 $0 $0 $3,352 $160,614
Typical 25% Down Payment Hillsboro, Oregon Rental Property 3 $63,152 $32,150 $39,646 $6,597 $8,335 $149,880
Typical 25% Down Payment Hillsboro, Oregon Rental Property 4 $63,152 $19,241 $32,315 $7,742 $9,182 $131,631
Typical 25% Down Payment Hillsboro, Oregon Rental Property 5 $63,152 $10,640 $27,266 $8,843 $10,029 $119,931
Typical 25% Down Payment Hillsboro, Oregon Rental Property 6 $63,152 -$45 $23,667 $9,880 $10,804 $107,457
Typical 25% Down Payment Hillsboro, Oregon Rental Property 7 $63,152 -$5,332 $21,467 $10,664 $11,415 $101,366
Typical 25% Down Payment Hillsboro, Oregon Rental Property 8 $63,152 -$14,898 $19,596 $11,454 $11,992 $91,295
Typical 25% Down Payment Hillsboro, Oregon Rental Property 9 $63,152 -$21,432 $18,000 $12,241 $12,595 $84,557
Typical 25% Down Payment Hillsboro, Oregon Rental Property 10 $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  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