The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Denver, Colorado Rental Property 8 Property
Bought in Month 593

We have a Rule that has you buying the Typical 20% Down Payment Denver, 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 593 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Denver, Colorado Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $2,610,395.83 purchase price that means you need to have $522,079.17 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($26,103.96) minus any seller concessions ($0).

Description Amount
Down Payment $522,079.17
Rent Ready Costs $0
Closing Costs $26,103.96
Seller Concessions $0
Total Cost To Close: $548,183.12

The monthly rent on this Property is $13,991.17 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 Denver, Colorado Rental Property 1 $78,505 $122,648 $0 $0 $3,444 $204,598
Typical 20% Down Payment Denver, Colorado Rental Property 2 $78,505 $121,186 $0 $0 $3,431 $203,123
Typical 20% Down Payment Denver, Colorado Rental Property 3 $78,505 $37,650 $52,152 $8,302 $10,310 $186,918
Typical 20% Down Payment Denver, Colorado Rental Property 4 $78,505 $16,967 $40,556 $9,986 $11,672 $157,687
Typical 20% Down Payment Denver, Colorado Rental Property 5 $78,505 -$3,046 $31,857 $11,924 $13,273 $132,514
Typical 20% Down Payment Denver, Colorado Rental Property 6 $78,505 -$14,464 $28,234 $13,030 $14,187 $119,492
Typical 20% Down Payment Denver, Colorado Rental Property 7 $78,505 -$31,353 $24,037 $14,665 $15,538 $101,392
Typical 20% Down Payment Denver, Colorado Rental Property 8 $78,489 -$31,790 $19,388 $16,144 $15,669 $97,901
Totals: $628,024 $217,799 $196,224 $74,052 $87,525 $1,203,624

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