The Real Estate Financial Planner Blueprint™
Ep 12 Norm and Norma - Buy 25% Down-Payment Short-Term Rentals

Purchased Typical 25% Down-Payment Short-Term Rental 1 Property
Bought in Month 100

We have a Rule that has you buying the Typical 25% Down-Payment Short-Term Rental 1 Property even if your Account balance in the All-In-One Account Account has zero dollars. The following is a chart showing the balance of All-In-One Account Account from the start of the Scenario to Month 100 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down-Payment Short-Term Rental 1 Property, we're assuming you're getting a 25% down payment loan. With a $478,562.18 purchase price that means you need to have $119,640.55 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,785.62) minus any seller concessions ($0).

Description Amount
Down Payment $119,640.55
Rent Ready Costs $0
Closing Costs $4,785.62
Seller Concessions $0
Total Cost To Close: $124,426.17

The monthly rent on this Property is $4,147.54 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 Short-Term Rental 1 $14,389 $8,320 $3,667 $2,642 $3,216 $32,234
Totals: $14,389 $8,320 $3,667 $2,642 $3,216 $32,234

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 $10,000 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