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 9 Property
Bought in Month 614

We have a Rule that has you buying the Typical 20% Down Payment Fargo, North Dakota 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 614 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,139,918.94 purchase price that means you need to have $227,983.79 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,399.19) minus any seller concessions ($0).

Description Amount
Down Payment $227,983.79
Rent Ready Costs $0
Closing Costs $11,399.19
Seller Concessions $0
Total Cost To Close: $239,382.98

The monthly rent on this Property is $7,366.98 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 $34,282 $49,020 $0 $0 $2,956 $86,258
Typical 20% Down Payment Fargo, North Dakota Rental Property 2 $34,282 $48,829 $0 $0 $2,954 $86,066
Typical 20% Down Payment Fargo, North Dakota Rental Property 3 $34,282 $49,402 $0 $0 $2,959 $86,643
Typical 20% Down Payment Fargo, North Dakota Rental Property 4 $34,282 $11,112 $22,546 $3,652 $5,972 $77,564
Typical 20% Down Payment Fargo, North Dakota Rental Property 5 $34,282 $3,873 $17,651 $4,372 $6,568 $66,745
Typical 20% Down Payment Fargo, North Dakota Rental Property 6 $34,282 -$3,380 $14,482 $5,055 $7,131 $57,571
Typical 20% Down Payment Fargo, North Dakota Rental Property 7 $34,282 -$7,719 $12,413 $5,662 $7,649 $52,287
Typical 20% Down Payment Fargo, North Dakota Rental Property 8 $34,282 -$17,307 $10,496 $6,404 $8,245 $42,120
Typical 20% Down Payment Fargo, North Dakota Rental Property 9 $34,275 -$17,493 $8,467 $7,050 $8,311 $40,609
Totals: $308,530 $116,336 $86,055 $32,195 $52,746 $595,863

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