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

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

We have a Rule that has you buying the Typical 20% Down Payment Westminster, 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 Westminster, Colorado Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,243,716.62 purchase price that means you need to have $448,743.32 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,437.17) minus any seller concessions ($0).

Description Amount
Down Payment $448,743.32
Rent Ready Costs $0
Closing Costs $22,437.17
Seller Concessions $0
Total Cost To Close: $471,180.49

The monthly rent on this Property is $11,145.09 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 Westminster, Colorado Rental Property 1 $67,478 $95,356 $0 $0 $2,957 $165,790
Typical 20% Down Payment Westminster, Colorado Rental Property 2 $67,478 $95,944 $0 $0 $2,962 $166,384
Typical 20% Down Payment Westminster, Colorado Rental Property 3 $67,478 $18,182 $43,203 $7,332 $9,001 $145,196
Typical 20% Down Payment Westminster, Colorado Rental Property 4 $67,478 $596 $32,927 $8,951 $10,331 $120,283
Typical 20% Down Payment Westminster, Colorado Rental Property 5 $67,478 -$10,688 $27,108 $10,325 $11,493 $105,716
Typical 20% Down Payment Westminster, Colorado Rental Property 6 $67,478 -$31,194 $22,019 $12,029 $12,874 $83,206
Typical 20% Down Payment Westminster, Colorado Rental Property 7 $67,464 -$35,514 $16,665 $13,876 $13,479 $75,970
Totals: $472,329 $132,682 $141,923 $52,513 $63,098 $862,544

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