The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment St Paul, Minnesota Rental Property 9 Property
Bought in Month 479

We have a Rule that has you buying the Typical 20% Down Payment St Paul, 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 479 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment St Paul, Minnesota Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $859,672.49 purchase price that means you need to have $171,934.50 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,596.72) minus any seller concessions ($0).

Description Amount
Down Payment $171,934.50
Rent Ready Costs $0
Closing Costs $8,596.72
Seller Concessions $0
Total Cost To Close: $180,531.22

The monthly rent on this Property is $6,049.75 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment St Paul, Minnesota Rental Property 1 $25,854 $44,463 $0 $0 $2,104 $72,422
Typical 20% Down Payment St Paul, Minnesota Rental Property 2 $25,854 $44,151 $0 $0 $2,101 $72,106
Typical 20% Down Payment St Paul, Minnesota Rental Property 3 $25,854 $16,330 $17,524 $2,694 $4,327 $66,729
Typical 20% Down Payment St Paul, Minnesota Rental Property 4 $25,854 $10,931 $13,765 $3,217 $4,759 $58,526
Typical 20% Down Payment St Paul, Minnesota Rental Property 5 $25,854 $5,640 $11,257 $3,729 $5,182 $51,662
Typical 20% Down Payment St Paul, Minnesota Rental Property 6 $25,854 $807 $9,583 $4,197 $5,569 $46,010
Typical 20% Down Payment St Paul, Minnesota Rental Property 7 $25,854 -$3,133 $8,437 $4,609 $5,912 $41,678
Typical 20% Down Payment St Paul, Minnesota Rental Property 8 $25,854 -$7,604 $7,528 $5,011 $6,242 $37,031
Typical 20% Down Payment St Paul, Minnesota Rental Property 9 $25,849 -$6,180 $6,385 $5,317 $6,128 $37,498
Totals: $232,679 $105,404 $74,479 $28,773 $42,325 $483,661

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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