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

Purchased Typical 20% Down Payment Hillsboro, Oregon Rental Property 8 Property
Bought in Month 571

We have a Rule that has you buying the Typical 20% Down Payment Hillsboro, 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 571 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Hillsboro, Oregon Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $2,028,709.39 purchase price that means you need to have $405,741.88 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($20,287.09) minus any seller concessions ($0).

Description Amount
Down Payment $405,741.88
Rent Ready Costs $0
Closing Costs $20,287.09
Seller Concessions $0
Total Cost To Close: $426,028.97

The monthly rent on this Property is $11,094.17 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 Hillsboro, Oregon Rental Property 1 $61,011 $91,504 $0 $0 $3,243 $155,758
Typical 20% Down Payment Hillsboro, Oregon Rental Property 2 $61,011 $91,211 $0 $0 $3,241 $155,463
Typical 20% Down Payment Hillsboro, Oregon Rental Property 3 $61,011 $22,842 $40,531 $6,452 $8,556 $139,391
Typical 20% Down Payment Hillsboro, Oregon Rental Property 4 $61,011 $9,729 $32,052 $7,666 $9,554 $120,011
Typical 20% Down Payment Hillsboro, Oregon Rental Property 5 $61,011 -$5,634 $25,177 $9,154 $10,783 $100,490
Typical 20% Down Payment Hillsboro, Oregon Rental Property 6 $61,011 -$14,400 $22,314 $10,002 $11,484 $90,412
Typical 20% Down Payment Hillsboro, Oregon Rental Property 7 $61,011 -$27,365 $18,806 $11,341 $12,598 $76,392
Typical 20% Down Payment Hillsboro, Oregon Rental Property 8 $60,999 -$27,741 $15,068 $12,547 $12,757 $73,630
Totals: $488,079 $140,146 $153,947 $57,162 $72,214 $911,547

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