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 |
---|---|---|---|---|---|---|
$212,338 | $237,993 | $0 | $0 | $9,056 | $459,387 | |
$212,338 | $246,674 | $0 | $0 | $9,133 | $468,145 | |
$212,338 | $242,699 | $0 | $0 | $9,098 | $464,134 | |
$212,338 | $242,699 | $0 | $0 | $9,098 | $464,134 | |
$212,338 | -$857 | $135,496 | $23,128 | $28,164 | $398,268 | |
$212,338 | -$38,900 | $110,803 | $26,812 | $31,207 | $342,260 | |
$212,338 | -$102,550 | $83,604 | $32,975 | $36,299 | $262,665 | |
$212,338 | -$145,292 | $71,175 | $37,114 | $39,719 | $215,053 | |
$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
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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports