The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 Property
Bought in Month 442

We have a Rule that has you buying the Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 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 442 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 Property, we're assuming you're getting a 25% down payment loan. With a $928,868.62 purchase price that means you need to have $232,217.16 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($9,288.69) minus any seller concessions ($0).

Description Amount
Down Payment $232,217.16
Rent Ready Costs $0
Closing Costs $9,288.69
Seller Concessions $0
Total Cost To Close: $241,505.84

The monthly rent on this Property is $6,222.82 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 Minneapolis, Minnesota Rental Property 1 $27,935 $46,441 $0 $0 $2,239 $76,615
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 2 $27,935 $19,668 $18,327 $2,819 $4,366 $73,115
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 3 $27,935 $15,342 $15,223 $3,260 $4,697 $66,457
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 4 $27,935 $11,559 $13,048 $3,678 $5,015 $61,234
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 5 $27,935 $6,727 $11,469 $4,069 $5,300 $55,500
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 6 $27,935 $1,742 $9,955 $4,546 $5,656 $49,833
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 7 $27,935 -$2,237 $8,889 $4,968 $5,974 $45,528
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 8 $27,935 -$6,585 $7,937 $5,428 $6,322 $41,037
Typical 25% Down Payment Minneapolis, Minnesota Rental Property 9 $27,929 -$3,308 $6,787 $5,745 $6,219 $43,371
Totals: $251,407 $89,350 $91,633 $34,512 $45,786 $512,689

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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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