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

Purchased Typical 20% Down Payment Minneapolis, Minnesota Rental Property 10 Property
Bought in Month 794

We have a Rule that has you buying the Typical 20% Down Payment Minneapolis, Minnesota 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 794 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Minneapolis, Minnesota Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $2,210,613.84 purchase price that means you need to have $442,122.77 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,106.14) minus any seller concessions ($0).

Description Amount
Down Payment $442,122.77
Rent Ready Costs $0
Closing Costs $22,106.14
Seller Concessions $0
Total Cost To Close: $464,228.91

The monthly rent on this Property is $14,809.69 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 Minneapolis, Minnesota Rental Property 1 $66,482 $109,738 $0 $0 $5,321 $181,541
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 2 $66,482 $106,260 $0 $0 $5,290 $178,032
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 3 $66,482 $107,026 $0 $0 $5,297 $178,805
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 4 $66,482 $106,260 $0 $0 $5,290 $178,032
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 5 $66,482 $106,260 $0 $0 $5,290 $178,032
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 6 $66,482 $106,260 $0 $0 $5,290 $178,032
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 7 $66,482 $40,791 $50,844 $6,339 $10,528 $174,984
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 8 $66,482 $36,804 $46,913 $6,726 $10,846 $167,770
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 9 $66,482 $28,086 $39,939 $7,570 $11,544 $153,620
Typical 20% Down Payment Minneapolis, Minnesota Rental Property 10 $66,469 -$23,164 $16,419 $13,672 $15,644 $89,039
Totals: $664,806 $724,320 $154,115 $34,306 $80,339 $1,657,887

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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