The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)
Purchased Typical 20% Down Payment Boulder, Colorado Rental Property 7 Property
Bought in Month 976
We have a Rule that has you buying the Typical 20% Down Payment Boulder, Colorado Rental Property 7 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 976 after we've adjusted for all the income and expenses for the entire month.
To purchase the Typical 20% Down Payment Boulder, Colorado Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $12,135,734.36 purchase price that means you need to have $2,427,146.87 for down payment.
The total cost to close must also include the rent ready costs ($0) and closing costs ($121,357.34) minus any seller concessions ($0).
Description | Amount |
---|---|
Down Payment | $2,427,146.87 |
Rent Ready Costs | $0 |
Closing Costs | $121,357.34 |
Seller Concessions | $0 |
Total Cost To Close: | $2,548,504.22 |
The monthly rent on this Property is $48,112.94 per month.
Return in Dollars + Reserves
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$364,970 | $388,709 | $0 | $0 | $14,713 | $768,392 | |
$364,970 | $379,899 | $0 | $0 | $14,635 | $759,504 | |
$364,970 | $379,899 | $0 | $0 | $14,635 | $759,504 | |
$364,970 | -$36,975 | $229,021 | $40,246 | $47,874 | $645,135 | |
$364,970 | -$163,739 | $158,907 | $52,641 | $58,126 | $470,905 | |
$364,970 | -$269,937 | $123,988 | $63,167 | $66,844 | $349,032 | |
$364,896 | -$331,126 | $90,137 | $75,054 | $71,517 | $270,478 | |
Totals: | $2,554,716 | $346,730 | $602,053 | $231,107 | $288,344 | $4,022,949 |
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 $23,000 and a Ideal Target Monthly Income in Retirement™ of $35,000 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
- 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
- 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
- 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
- Final Month Summary
Reports