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

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

We have a Rule that has you buying the St. Paul, Minnesota Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,610. 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. Paul, Minnesota Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $196,500 purchase price that means you need to have $39,300 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,965) minus any seller concessions ($0).

Description Amount
Down Payment $39,300
Rent Ready Costs $0
Closing Costs $1,965
Seller Concessions $0
Total Cost To Close: $41,265

The monthly rent on this Property is $935 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
St. Paul, Minnesota Average Property 1 -$1,196 -$4,971 $2,479 $1,093 $1,266 -$1,329
St. Paul, Minnesota Average Property 2 -$1,096 -$4,461 $2,248 $1,002 $1,156 -$1,152
Totals: -$2,292 -$9,432 $4,727 $2,095 $2,421 -$2,481

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