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

Purchased Typical 20% Down Payment Loveland, Colorado Rental Property 5 Property
Bought in Month 453

We have a Rule that has you buying the Typical 20% Down Payment Loveland, Colorado Rental Property 5 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 453 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Loveland, Colorado Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,405,230.71 purchase price that means you need to have $281,046.14 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,052.31) minus any seller concessions ($0).

Description Amount
Down Payment $281,046.14
Rent Ready Costs $0
Closing Costs $14,052.31
Seller Concessions $0
Total Cost To Close: $295,098.45

The monthly rent on this Property is $7,033.11 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 Loveland, Colorado Rental Property 1 $42,261 $60,866 $0 $0 $1,795 $104,921
Typical 20% Down Payment Loveland, Colorado Rental Property 2 $42,261 $12,620 $26,430 $4,672 $5,654 $91,637
Typical 20% Down Payment Loveland, Colorado Rental Property 3 $42,261 -$2,289 $18,837 $5,991 $6,733 $71,533
Typical 20% Down Payment Loveland, Colorado Rental Property 4 $42,261 -$18,795 $13,653 $7,590 $8,054 $52,762
Typical 20% Down Payment Loveland, Colorado Rental Property 5 $42,252 -$21,506 $10,437 $8,691 $8,384 $48,258
Totals: $211,296 $30,896 $69,357 $26,943 $30,620 $369,111

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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