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

Purchased Typical 25% Down Payment Arvada, Colorado Rental Property 10 Property
Bought in Month 747

We have a Rule that has you buying the Typical 25% Down Payment Arvada, Colorado Rental Property 10 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 747 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $3,779,057.06 purchase price that means you need to have $944,764.27 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($37,790.57) minus any seller concessions ($0).

Description Amount
Down Payment $944,764.27
Rent Ready Costs $0
Closing Costs $37,790.57
Seller Concessions $0
Total Cost To Close: $982,554.84

The monthly rent on this Property is $17,629.33 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 $113,651 $149,454 $0 $0 $4,912 $268,017
Typical 25% Down Payment Arvada, Colorado Rental Property 2 $113,651 $148,522 $0 $0 $4,903 $267,076
Typical 25% Down Payment Arvada, Colorado Rental Property 3 $113,651 $144,837 $0 $0 $4,871 $263,359
Typical 25% Down Payment Arvada, Colorado Rental Property 4 $113,651 $33,606 $70,903 $11,930 $13,891 $243,981
Typical 25% Down Payment Arvada, Colorado Rental Property 5 $113,651 $20,513 $59,637 $13,661 $15,227 $222,689
Typical 25% Down Payment Arvada, Colorado Rental Property 6 $113,651 -$1,101 $51,117 $15,413 $16,505 $195,586
Typical 25% Down Payment Arvada, Colorado Rental Property 7 $113,651 -$18,891 $42,726 $17,737 $18,296 $173,519
Typical 25% Down Payment Arvada, Colorado Rental Property 8 $113,651 -$34,544 $39,246 $18,957 $19,180 $156,491
Typical 25% Down Payment Arvada, Colorado Rental Property 9 $113,651 -$57,001 $33,746 $21,336 $20,977 $132,709
Typical 25% Down Payment Arvada, Colorado Rental Property 10 $113,628 -$57,469 $27,611 $23,372 $21,055 $128,197
Totals: $1,136,490 $327,926 $324,985 $122,405 $139,817 $2,051,623

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