The Real Estate Financial Planner Blueprint™
Ep 12 Norm and Norma - Buy 15% Down-Payment Short-Term Rentals

Purchased Typical 15% Down-Payment Short-Term Rental with PMI 1 Property
Bought in Month 82

We have a Rule that has you buying the Typical 15% Down-Payment Short-Term Rental with PMI 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 82 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 15% Down-Payment Short-Term Rental with PMI 1 Property, we're assuming you're getting a 15% down payment loan. With a $457,807.11 purchase price that means you need to have $68,671.07 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($13,734.21) minus any seller concessions ($0).

Description Amount
Down Payment $68,671.07
Rent Ready Costs $0
Closing Costs $13,734.21
Seller Concessions $0
Total Cost To Close: $82,405.28

The monthly rent on this Property is $3,967.66 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 15% Down-Payment Short-Term Rental with PMI 1 $13,765 $2,933 $3,791 $2,527 $3,534 $26,550
Totals: $13,765 $2,933 $3,791 $2,527 $3,534 $26,550

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