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

Purchased Highlands Ranch, Colorado Average Property 1 Property
Bought in Month 6

We have a Rule that has you buying the Highlands Ranch, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $11,244 (which we adjust for inflation to be worth $11,244 in Month 6). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 6 after we've adjusted for all the income and expenses for the entire month.

To purchase the Highlands Ranch, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $447,944.09 purchase price that means you need to have $89,588.82 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($4,479.44) minus any seller concessions ($0).

Description Amount
Down Payment $89,588.82
Rent Ready Costs $0
Closing Costs $4,479.44
Seller Concessions $0
Total Cost To Close: $94,068.26

The monthly rent on this Property is $1,915.85 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Highlands Ranch, Colorado Average Property 1 $14,630 -$6,836 $5,651 $2,493 $2,371 $18,309
Totals: $14,630 -$6,836 $5,651 $2,493 $2,371 $18,309

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