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

Purchased Typical 20% Down Payment St Paul, Minnesota Rental Property 7 Property
Bought in Month 421

We have a Rule that has you buying the Typical 20% Down Payment St Paul, Minnesota 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 421 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment St Paul, Minnesota Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $745,223.33 purchase price that means you need to have $149,044.67 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,452.23) minus any seller concessions ($0).

Description Amount
Down Payment $149,044.67
Rent Ready Costs $0
Closing Costs $7,452.23
Seller Concessions $0
Total Cost To Close: $156,496.90

The monthly rent on this Property is $5,244.34 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 St Paul, Minnesota Rental Property 1 $22,412 $39,783 $0 $0 $1,835 $64,030
Typical 20% Down Payment St Paul, Minnesota Rental Property 2 $22,412 $16,720 $16,687 $2,180 $3,631 $61,629
Typical 20% Down Payment St Paul, Minnesota Rental Property 3 $22,412 $11,063 $12,890 $2,635 $3,999 $52,998
Typical 20% Down Payment St Paul, Minnesota Rental Property 4 $22,412 $5,783 $10,125 $3,146 $4,421 $45,887
Typical 20% Down Payment St Paul, Minnesota Rental Property 5 $22,412 $608 $8,280 $3,647 $4,835 $39,782
Typical 20% Down Payment St Paul, Minnesota Rental Property 6 $22,412 -$4,119 $7,049 $4,105 $5,213 $34,659
Typical 20% Down Payment St Paul, Minnesota Rental Property 7 $22,407 -$3,884 $5,535 $4,609 $5,329 $33,995
Totals: $156,878 $65,954 $60,564 $20,322 $29,263 $332,981

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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