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

Purchased Typical 20% Down Payment Beaverton, Oregon Rental Property 7 Property
Bought in Month 585

We have a Rule that has you buying the Typical 20% Down Payment Beaverton, Oregon 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 585 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,201,438.38 purchase price that means you need to have $440,287.68 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,014.38) minus any seller concessions ($0).

Description Amount
Down Payment $440,287.68
Rent Ready Costs $0
Closing Costs $22,014.38
Seller Concessions $0
Total Cost To Close: $462,302.06

The monthly rent on this Property is $12,368.47 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 $66,206 $95,195 $0 $0 $3,903 $165,303
Typical 20% Down Payment Beaverton, Oregon Rental Property 2 $66,206 $98,426 $0 $0 $3,931 $168,564
Typical 20% Down Payment Beaverton, Oregon Rental Property 3 $66,206 $21,452 $42,817 $7,141 $9,802 $147,418
Typical 20% Down Payment Beaverton, Oregon Rental Property 4 $66,206 $1,780 $31,033 $9,045 $11,376 $119,440
Typical 20% Down Payment Beaverton, Oregon Rental Property 5 $66,206 -$9,944 $26,419 $10,181 $12,314 $105,175
Typical 20% Down Payment Beaverton, Oregon Rental Property 6 $66,206 -$30,347 $20,753 $12,156 $13,946 $82,714
Typical 20% Down Payment Beaverton, Oregon Rental Property 7 $66,193 -$30,600 $16,351 $13,615 $14,253 $79,812
Totals: $463,429 $145,963 $137,373 $52,138 $69,525 $868,428

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