The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Vancouver, Washington Rental Property 7 Property
Bought in Month 458

We have a Rule that has you buying the Typical 20% Down Payment Vancouver, Washington Rental Property 7 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 458 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Vancouver, Washington Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,420,487.13 purchase price that means you need to have $284,097.43 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,204.87) minus any seller concessions ($0).

Description Amount
Down Payment $284,097.43
Rent Ready Costs $0
Closing Costs $14,204.87
Seller Concessions $0
Total Cost To Close: $298,302.30

The monthly rent on this Property is $8,246.56 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 Vancouver, Washington Rental Property 1 $42,720 $68,534 $0 $0 $2,196 $113,450
Typical 20% Down Payment Vancouver, Washington Rental Property 2 $42,720 $23,369 $28,190 $4,540 $5,963 $104,781
Typical 20% Down Payment Vancouver, Washington Rental Property 3 $42,720 $14,430 $21,995 $5,448 $6,716 $91,309
Typical 20% Down Payment Vancouver, Washington Rental Property 4 $42,720 $5,354 $18,108 $6,284 $7,404 $79,870
Typical 20% Down Payment Vancouver, Washington Rental Property 5 $42,720 -$5,234 $15,210 $7,143 $8,098 $67,937
Typical 20% Down Payment Vancouver, Washington Rental Property 6 $42,720 -$14,492 $12,949 $8,040 $8,839 $58,055
Typical 20% Down Payment Vancouver, Washington Rental Property 7 $42,711 -$14,631 $10,551 $8,785 $8,850 $56,266
Totals: $299,029 $77,330 $107,003 $40,239 $48,065 $571,667

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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