The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Aurora, Colorado Rental Property 6 Property
Bought in Month 459
We have a Rule that has you buying the Typical 20% Down Payment Aurora, Colorado Rental Property 6 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 459 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Aurora, Colorado Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,491,611.31 purchase price that means you need to have $298,322.26 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($14,916.11) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $298,322.26 |
Rent Ready Costs | $0 |
Closing Costs | $14,916.11 |
Seller Concessions | $0 |
Total Cost To Close: | $313,238.38 |
The monthly rent on this Property is $8,094.95 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$44,859 | $69,224 | $0 | $0 | $2,019 | $116,102 | |
$44,859 | $19,942 | $28,721 | $4,874 | $6,055 | $104,451 | |
$44,859 | $8,252 | $21,817 | $5,965 | $6,953 | $87,845 | |
$44,859 | -$3,821 | $17,369 | $7,053 | $7,844 | $73,303 | |
$44,859 | -$15,421 | $14,203 | $8,176 | $8,772 | $60,589 | |
$44,850 | -$18,141 | $11,079 | $9,225 | $9,008 | $56,021 | |
Totals: | $269,143 | $60,035 | $93,189 | $35,293 | $40,651 | $498,311 |
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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 at the time of achieving your
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports