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

Purchased Typical 20% Down Payment Beaverton, Oregon Rental Property 5 Property
Bought in Month 467

We have a Rule that has you buying the Typical 20% Down Payment Beaverton, Oregon Rental Property 5 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 467 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Beaverton, Oregon Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,646,166.75 purchase price that means you need to have $329,233.35 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,461.67) minus any seller concessions ($0).

Description Amount
Down Payment $329,233.35
Rent Ready Costs $0
Closing Costs $16,461.67
Seller Concessions $0
Total Cost To Close: $345,695.02

The monthly rent on this Property is $9,248.76 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 Beaverton, Oregon Rental Property 1 $49,507 $71,179 $0 $0 $2,918 $123,604
Typical 20% Down Payment Beaverton, Oregon Rental Property 2 $49,507 $15,669 $29,941 $5,609 $7,574 $108,299
Typical 20% Down Payment Beaverton, Oregon Rental Property 3 $49,507 -$2,563 $21,555 $7,141 $8,817 $84,457
Typical 20% Down Payment Beaverton, Oregon Rental Property 4 $49,507 -$22,235 $15,622 $9,045 $10,391 $62,331
Typical 20% Down Payment Beaverton, Oregon Rental Property 5 $49,497 -$25,198 $12,227 $10,181 $10,628 $57,334
Totals: $247,524 $36,852 $79,345 $31,976 $40,329 $436,026

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