The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Beaverton, Oregon Rental Property 9 Property
Bought in Month 596

We have a Rule that has you buying the Typical 25% Down Payment Beaverton, Oregon Rental Property 9 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 596 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Beaverton, Oregon Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $2,261,903.07 purchase price that means you need to have $565,475.77 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,619.03) minus any seller concessions ($0).

Description Amount
Down Payment $565,475.77
Rent Ready Costs $0
Closing Costs $22,619.03
Seller Concessions $0
Total Cost To Close: $588,094.80

The monthly rent on this Property is $12,708.18 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 Beaverton, Oregon Rental Property 1 $68,024 $99,130 $0 $0 $4,022 $171,176
Typical 25% Down Payment Beaverton, Oregon Rental Property 2 $68,024 $100,796 $0 $0 $4,036 $172,857
Typical 25% Down Payment Beaverton, Oregon Rental Property 3 $68,024 $30,738 $42,172 $7,176 $9,434 $157,545
Typical 25% Down Payment Beaverton, Oregon Rental Property 4 $68,024 $21,051 $34,049 $8,484 $10,446 $142,055
Typical 25% Down Payment Beaverton, Oregon Rental Property 5 $68,024 $7,762 $28,639 $9,715 $11,361 $125,502
Typical 25% Down Payment Beaverton, Oregon Rental Property 6 $68,024 -$4,134 $25,016 $10,801 $12,166 $111,873
Typical 25% Down Payment Beaverton, Oregon Rental Property 7 $68,024 -$9,782 $22,549 $11,715 $12,883 $105,390
Typical 25% Down Payment Beaverton, Oregon Rental Property 8 $68,024 -$23,916 $19,945 $12,897 $13,748 $90,698
Typical 25% Down Payment Beaverton, Oregon Rental Property 9 $68,011 -$20,430 $16,526 $13,989 $13,735 $91,830
Totals: $612,206 $201,215 $188,897 $74,777 $91,830 $1,168,925

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