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
Typical 20% Down Payment Aurora, Colorado Rental Property 1 $44,859 $69,224 $0 $0 $2,019 $116,102
Typical 20% Down Payment Aurora, Colorado Rental Property 2 $44,859 $19,942 $28,721 $4,874 $6,055 $104,451
Typical 20% Down Payment Aurora, Colorado Rental Property 3 $44,859 $8,252 $21,817 $5,965 $6,953 $87,845
Typical 20% Down Payment Aurora, Colorado Rental Property 4 $44,859 -$3,821 $17,369 $7,053 $7,844 $73,303
Typical 20% Down Payment Aurora, Colorado Rental Property 5 $44,859 -$15,421 $14,203 $8,176 $8,772 $60,589
Typical 20% Down Payment Aurora, Colorado Rental Property 6 $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  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