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

Purchased Typical 20% Down Payment Gresham, Oregon Rental Property 10 Property
Bought in Month 1151

We have a Rule that has you buying the Typical 20% Down Payment Gresham, Oregon Rental Property 10 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 1151 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $7,301,541.33 purchase price that means you need to have $1,460,308.27 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($73,015.41) minus any seller concessions ($0).

Description Amount
Down Payment $1,460,308.27
Rent Ready Costs $0
Closing Costs $73,015.41
Seller Concessions $0
Total Cost To Close: $1,533,323.68

The monthly rent on this Property is $33,844.70 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 $219,586 $255,480 $0 $0 $11,705 $486,771
Typical 20% Down Payment Gresham, Oregon Rental Property 2 $219,586 $254,590 $0 $0 $11,697 $485,874
Typical 20% Down Payment Gresham, Oregon Rental Property 3 $219,586 $248,424 $0 $0 $11,642 $479,652
Typical 20% Down Payment Gresham, Oregon Rental Property 4 $219,586 $248,424 $0 $0 $11,642 $479,652
Typical 20% Down Payment Gresham, Oregon Rental Property 5 $219,586 $248,424 $0 $0 $11,642 $479,652
Typical 20% Down Payment Gresham, Oregon Rental Property 6 $219,586 $248,424 $0 $0 $11,642 $479,652
Typical 20% Down Payment Gresham, Oregon Rental Property 7 $219,586 $248,424 $0 $0 $11,642 $479,652
Typical 20% Down Payment Gresham, Oregon Rental Property 8 $219,586 $248,424 $0 $0 $11,642 $479,652
Typical 20% Down Payment Gresham, Oregon Rental Property 9 $219,586 $32,183 $167,935 $20,939 $28,942 $469,585
Typical 20% Down Payment Gresham, Oregon Rental Property 10 $219,542 -$179,057 $54,231 $45,156 $45,841 $185,714
Totals: $2,195,820 $1,853,738 $222,167 $66,095 $168,038 $4,505,858

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