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

Purchased Typical 25% Down Payment Arvada, Colorado Rental Property 1 Property
Bought in Month 133

We have a Rule that has you buying the Typical 25% Down Payment Arvada, Colorado Rental Property 1 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 133 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Arvada, Colorado Rental Property 1 Property, we're assuming you're getting a 25% down payment loan. With a $832,809.08 purchase price that means you need to have $208,202.27 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($8,328.09) minus any seller concessions ($0).

Description Amount
Down Payment $208,202.27
Rent Ready Costs $0
Closing Costs $8,328.09
Seller Concessions $0
Total Cost To Close: $216,530.36

The monthly rent on this Property is $3,885.06 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 Arvada, Colorado Rental Property 1 $25,041 -$11,647 $6,085 $5,151 $4,649 $29,278
Totals: $25,041 -$11,647 $6,085 $5,151 $4,649 $29,278

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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