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

Purchased Typical 20% Down Payment Fargo, North Dakota Rental Property 5 Property
Bought in Month 420

We have a Rule that has you buying the Typical 20% Down Payment Fargo, North Dakota Rental Property 5 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 420 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Fargo, North Dakota Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $706,868.84 purchase price that means you need to have $141,373.77 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,068.69) minus any seller concessions ($0).

Description Amount
Down Payment $141,373.77
Rent Ready Costs $0
Closing Costs $7,068.69
Seller Concessions $0
Total Cost To Close: $148,442.46

The monthly rent on this Property is $4,568.29 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 Fargo, North Dakota Rental Property 1 $21,258 $30,396 $0 $0 $1,833 $53,487
Typical 20% Down Payment Fargo, North Dakota Rental Property 2 $21,258 $8,123 $15,052 $2,145 $3,604 $50,182
Typical 20% Down Payment Fargo, North Dakota Rental Property 3 $21,258 $638 $9,965 $2,904 $4,235 $39,000
Typical 20% Down Payment Fargo, North Dakota Rental Property 4 $21,258 -$7,439 $7,295 $3,652 $4,849 $29,616
Typical 20% Down Payment Fargo, North Dakota Rental Property 5 $21,254 -$11,029 $5,250 $4,372 $5,147 $24,994
Totals: $106,288 $20,689 $37,561 $13,074 $19,668 $197,280

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