The Real Estate Financial Planner Blueprint™
St. Cloud, Minnesota 20% DP

Purchased St. Cloud, Minnesota Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the St. Cloud, Minnesota Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $4,572. The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 1 after we've adjusted for all the income and expenses for the entire month.

To purchase the St. Cloud, Minnesota Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $149,200 purchase price that means you need to have $29,840 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,492) minus any seller concessions ($0).

Description Amount
Down Payment $29,840
Rent Ready Costs $0
Closing Costs $1,492
Seller Concessions $0
Total Cost To Close: $31,332

The monthly rent on this Property is $762 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
St. Cloud, Minnesota Average Property 1 -$1,658 -$2,987 $1,882 $830 $946 -$987
St. Cloud, Minnesota Average Property 2 -$1,519 -$2,667 $1,706 $760 $863 -$856
St. Cloud, Minnesota Average Property 3 -$1,380 -$2,351 $1,532 $690 $780 -$729
Totals: -$4,557 -$8,005 $5,120 $2,280 $2,589 -$2,572

Asset Allocation

How are assets allocated? Let's first look at this month.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports