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

Purchased Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property
Bought in Month 541

We have a Rule that has you buying the Typical 20% Down Payment Eugene, 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 541 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Eugene, Oregon Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,619,483.55 purchase price that means you need to have $323,896.71 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,194.84) minus any seller concessions ($0).

Description Amount
Down Payment $323,896.71
Rent Ready Costs $0
Closing Costs $16,194.84
Seller Concessions $0
Total Cost To Close: $340,091.55

The monthly rent on this Property is $9,529.62 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 Eugene, Oregon Rental Property 1 $48,704 $77,358 $0 $0 $2,862 $128,925
Typical 20% Down Payment Eugene, Oregon Rental Property 2 $48,704 $75,864 $0 $0 $2,849 $127,418
Typical 20% Down Payment Eugene, Oregon Rental Property 3 $48,704 $23,573 $32,902 $5,087 $7,055 $117,321
Typical 20% Down Payment Eugene, Oregon Rental Property 4 $48,704 $11,231 $25,076 $6,211 $7,976 $99,198
Typical 20% Down Payment Eugene, Oregon Rental Property 5 $48,704 -$1,216 $19,698 $7,416 $8,972 $83,574
Typical 20% Down Payment Eugene, Oregon Rental Property 6 $48,704 -$8,318 $17,458 $8,104 $9,540 $75,488
Typical 20% Down Payment Eugene, Oregon Rental Property 7 $48,704 -$18,821 $14,862 $9,121 $10,380 $64,246
Typical 20% Down Payment Eugene, Oregon Rental Property 8 $48,694 -$19,051 $12,029 $10,016 $10,442 $62,130
Totals: $389,625 $140,620 $122,025 $45,954 $60,077 $758,300

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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