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

Purchased Typical 20% Down Payment Gresham, Oregon Rental Property 7 Property
Bought in Month 731

We have a Rule that has you buying the Typical 20% Down Payment Gresham, 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 731 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Gresham, Oregon Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,594,846.57 purchase price that means you need to have $518,969.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,948.47) minus any seller concessions ($0).

Description Amount
Down Payment $518,969.31
Rent Ready Costs $0
Closing Costs $25,948.47
Seller Concessions $0
Total Cost To Close: $544,917.78

The monthly rent on this Property is $12,027.84 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 Gresham, Oregon Rental Property 1 $78,037 $90,793 $0 $0 $4,160 $172,990
Typical 20% Down Payment Gresham, Oregon Rental Property 2 $78,037 $90,477 $0 $0 $4,157 $172,671
Typical 20% Down Payment Gresham, Oregon Rental Property 3 $78,037 $88,286 $0 $0 $4,137 $170,461
Typical 20% Down Payment Gresham, Oregon Rental Property 4 $78,037 $4,311 $52,895 $8,131 $10,855 $154,231
Typical 20% Down Payment Gresham, Oregon Rental Property 5 $78,037 -$24,569 $35,372 $10,928 $13,166 $112,935
Typical 20% Down Payment Gresham, Oregon Rental Property 6 $78,037 -$46,468 $27,785 $13,048 $14,918 $87,320
Typical 20% Down Payment Gresham, Oregon Rental Property 7 $78,022 -$63,634 $19,273 $16,048 $16,291 $66,000
Totals: $546,246 $139,197 $135,326 $48,155 $67,684 $936,608

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