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

Purchased Typical 25% Down Payment Boulder, Colorado Rental Property 8 Property
Bought in Month 976

We have a Rule that has you buying the Typical 25% Down Payment Boulder, Colorado Rental Property 8 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 25% Down Payment Boulder, Colorado Rental Property 8 Property, we're assuming you're getting a 25% down payment loan. With a $12,135,734.36 purchase price that means you need to have $3,033,933.59 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 $3,033,933.59
Rent Ready Costs $0
Closing Costs $121,357.34
Seller Concessions $0
Total Cost To Close: $3,155,290.93

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
Typical 25% Down Payment Boulder, Colorado Rental Property 1 $364,970 $387,441 $0 $0 $14,702 $767,113
Typical 25% Down Payment Boulder, Colorado Rental Property 2 $364,970 $384,915 $0 $0 $14,679 $764,564
Typical 25% Down Payment Boulder, Colorado Rental Property 3 $364,970 $379,899 $0 $0 $14,635 $759,504
Typical 25% Down Payment Boulder, Colorado Rental Property 4 $364,970 $9,513 $222,731 $38,977 $44,044 $680,235
Typical 25% Down Payment Boulder, Colorado Rental Property 5 $364,970 -$74,289 $167,808 $48,651 $51,416 $558,556
Typical 25% Down Payment Boulder, Colorado Rental Property 6 $364,970 -$162,948 $135,916 $57,381 $57,952 $453,271
Typical 25% Down Payment Boulder, Colorado Rental Property 7 $364,970 -$248,910 $112,891 $66,356 $64,718 $360,026
Typical 25% Down Payment Boulder, Colorado Rental Property 8 $364,896 -$269,995 $88,667 $75,054 $66,626 $325,248
Totals: $2,919,686 $405,626 $728,014 $286,419 $328,773 $4,668,518

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  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