The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased 
Typical 20% Down Payment Cleveland, Ohio Rental Property 1 Property
Bought in 
Month 31
We have a 
Rule that has you buying the Typical 20% Down Payment Cleveland, Ohio Rental Property 1 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 31 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Cleveland, Ohio Rental Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $99,120.63 purchase price that means you need to have $19,824.13 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($991.21) minus any seller concessions ($0).
| Description | Amount |
|---|---|
| Down Payment | $19,824.13 |
| Rent Ready Costs | $0 |
| Closing Costs | $991.21 |
| Seller Concessions | $0 |
| Total Cost To Close: | $20,815.33 |
The monthly rent on this Property is $2,594.57 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 Cleveland, Ohio Rental Property 1 |
$2,980 | $18,765 | $736 | $613 | $945 | $24,039 |
| Typical 20% Down Payment Cleveland, Ohio Rental Property 2 |
$753 | $5,119 | $133 | $157 | $208 | $6,370 |
| Totals: | $3,733 | $23,884 | $870 | $770 | $1,153 | $30,410 |
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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 at the time of achieving your 
Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports