The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 Property
Bought in Month 442

We have a Rule that has you buying the Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 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 442 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $928,868.62 purchase price that means you need to have $232,217.16 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,288.69) minus any seller concessions ($0).

Description Amount
Down Payment $232,217.16
Rent Ready Costs $0
Closing Costs $9,288.69
Seller Concessions $0
Total Cost To Close: $241,505.84

The monthly rent on this Property is $6,222.82 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 1 $27,935 $45,951 $0 $0 $2,235 $76,120
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 2 $27,935 $19,277 $18,270 $2,826 $4,368 $72,676
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 3 $27,935 $15,029 $15,127 $3,276 $4,708 $66,075
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 4 $27,935 $11,226 $12,966 $3,696 $5,027 $60,850
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 5 $27,935 $6,379 $11,397 $4,089 $5,314 $55,113
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 6 $27,935 $1,426 $9,861 $4,580 $5,681 $49,483
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 7 $27,935 -$2,582 $8,805 $5,004 $6,002 $45,164
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 8 $27,935 -$6,962 $7,862 $5,468 $6,352 $40,656
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 $27,929 -$3,886 $6,787 $5,745 $6,221 $42,796
Totals: $251,407 $85,858 $91,075 $34,685 $45,908 $508,934

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