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

Purchased Typical 20% Down Payment Thornton, Colorado Rental Property 7 Property
Bought in Month 588

We have a Rule that has you buying the Typical 20% Down Payment Thornton, Colorado Rental Property 7 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 588 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Thornton, Colorado Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,163,149.31 purchase price that means you need to have $432,629.86 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,631.49) minus any seller concessions ($0).

Description Amount
Down Payment $432,629.86
Rent Ready Costs $0
Closing Costs $21,631.49
Seller Concessions $0
Total Cost To Close: $454,261.36

The monthly rent on this Property is $10,699.29 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 Thornton, Colorado Rental Property 1 $65,055 $88,799 $0 $0 $3,033 $156,887
Typical 20% Down Payment Thornton, Colorado Rental Property 2 $65,055 $89,645 $0 $0 $3,041 $157,740
Typical 20% Down Payment Thornton, Colorado Rental Property 3 $65,055 $15,179 $40,959 $7,156 $8,948 $137,296
Typical 20% Down Payment Thornton, Colorado Rental Property 4 $65,055 -$1,982 $31,217 $8,736 $10,246 $113,272
Typical 20% Down Payment Thornton, Colorado Rental Property 5 $65,055 -$16,352 $25,528 $10,128 $11,395 $95,754
Typical 20% Down Payment Thornton, Colorado Rental Property 6 $65,055 -$32,915 $21,229 $11,597 $12,597 $77,562
Typical 20% Down Payment Thornton, Colorado Rental Property 7 $65,041 -$37,102 $16,067 $13,378 $13,180 $70,564
Totals: $455,369 $105,272 $135,000 $50,995 $62,440 $809,075

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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