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

Purchased Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 9 Property
Bought in Month 932

We have a Rule that has you buying the Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 9 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 932 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $7,060,506.35 purchase price that means you need to have $1,412,101.27 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($70,605.06) minus any seller concessions ($0).

Description Amount
Down Payment $1,412,101.27
Rent Ready Costs $0
Closing Costs $70,605.06
Seller Concessions $0
Total Cost To Close: $1,482,706.33

The monthly rent on this Property is $30,167.68 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 Highlands Ranch, Colorado Rental Property 1 $212,338 $237,993 $0 $0 $9,056 $459,387
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 2 $212,338 $246,674 $0 $0 $9,133 $468,145
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 3 $212,338 $242,699 $0 $0 $9,098 $464,134
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 4 $212,338 $242,699 $0 $0 $9,098 $464,134
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 5 $212,338 -$857 $135,496 $23,128 $28,164 $398,268
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 6 $212,338 -$38,900 $110,803 $26,812 $31,207 $342,260
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 7 $212,338 -$102,550 $83,604 $32,975 $36,299 $262,665
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 8 $212,338 -$145,292 $71,175 $37,114 $39,719 $215,053
Typical 20% Down Payment Highlands Ranch, Colorado Rental Property 9 $212,295 -$171,242 $52,441 $43,666 $42,213 $179,372
Totals: $1,910,995 $511,225 $453,518 $163,695 $213,986 $3,253,419

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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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