The Real Estate Financial Planner Blueprint™
Denver, Colorado 20% DP

Purchased Denver, Colorado Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Denver, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,302. The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 1 after we've adjusted for all the income and expenses for the entire month.

To purchase the Denver, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $357,300 purchase price that means you need to have $71,460 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,573) minus any seller concessions ($0).

Description Amount
Down Payment $71,460
Rent Ready Costs $0
Closing Costs $3,573
Seller Concessions $0
Total Cost To Close: $75,033

The monthly rent on this Property is $1,217 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Denver, Colorado Average Property 1 $15,518 -$8,517 $4,507 $1,988 $1,813 $15,309
Totals: $15,518 -$8,517 $4,507 $1,988 $1,813 $15,309

Asset Allocation

How are assets allocated? Let's first look at this month.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports