The Real Estate Financial Planner Blueprint™
Beaverton, Oregon 20% DP

Purchased Beaverton, Oregon Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Beaverton, Oregon Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,614. The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 1 after we've adjusted for all the income and expenses for the entire month.

To purchase the Beaverton, Oregon Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $352,000 purchase price that means you need to have $70,400 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,520) minus any seller concessions ($0).

Description Amount
Down Payment $70,400
Rent Ready Costs $0
Closing Costs $3,520
Seller Concessions $0
Total Cost To Close: $73,920

The monthly rent on this Property is $1,269 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Beaverton, Oregon Average Property 1 $4,602 -$9,599 $4,440 $1,958 $1,955 $3,355
Totals: $4,602 -$9,599 $4,440 $1,958 $1,955 $3,355

Asset Allocation

How are assets allocated? Let's first look at this month.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports