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

Purchased Typical 25% Down Payment Bend, Oregon Rental Property 8 Property
Bought in Month 650

We have a Rule that has you buying the Typical 25% Down Payment Bend, Oregon Rental Property 8 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 650 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Bend, Oregon Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $3,403,905.79 purchase price that means you need to have $850,976.45 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($34,039.06) minus any seller concessions ($0).

Description Amount
Down Payment $850,976.45
Rent Ready Costs $0
Closing Costs $34,039.06
Seller Concessions $0
Total Cost To Close: $885,015.51

The monthly rent on this Property is $17,138.91 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 Bend, Oregon Rental Property 1 $102,369 $142,542 $0 $0 $4,755 $249,667
Typical 25% Down Payment Bend, Oregon Rental Property 2 $102,369 $141,649 $0 $0 $4,748 $248,766
Typical 25% Down Payment Bend, Oregon Rental Property 3 $102,369 $34,475 $60,158 $11,261 $13,242 $221,505
Typical 25% Down Payment Bend, Oregon Rental Property 4 $102,369 $14,906 $46,773 $13,713 $15,126 $192,888
Typical 25% Down Payment Bend, Oregon Rental Property 5 $102,369 -$6,202 $39,465 $15,664 $16,576 $167,872
Typical 25% Down Payment Bend, Oregon Rental Property 6 $102,369 -$19,623 $34,580 $17,372 $17,889 $152,586
Typical 25% Down Payment Bend, Oregon Rental Property 7 $102,369 -$40,182 $30,587 $19,123 $19,176 $131,074
Typical 25% Down Payment Bend, Oregon Rental Property 8 $102,348 -$40,708 $24,870 $21,051 $19,336 $126,897
Totals: $818,932 $226,857 $236,433 $98,184 $110,848 $1,491,254

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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 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