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

Purchased Highlands Ranch, Colorado Average Property 8 Property
Bought in Month 366

We have a Rule that has you buying the Highlands Ranch, Colorado Average Property 8 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 $24,792.29 in Month 366). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 366 after we've adjusted for all the income and expenses for the entire month.

To purchase the Highlands Ranch, Colorado Average Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,172,020.16 purchase price that means you need to have $234,404.03 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($11,720.20) minus any seller concessions ($0).

Description	Amount
Down Payment	$234,404.03
Rent Ready Costs	$0
Closing Costs	$11,720.20
Seller Concessions	$0
Total Cost To Close:	$246,124.23

The monthly rent on this Property is $9,397.63 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	$38,287	$71,691	$0	$0	$3,212	$113,189
Highlands Ranch, Colorado Average Property 2	$38,287	$37,907	$18,687	$3,864	$5,758	$104,503
Highlands Ranch, Colorado Average Property 3	$38,287	$33,913	$17,773	$4,610	$6,314	$100,895
Highlands Ranch, Colorado Average Property 4	$38,287	$26,353	$17,254	$5,116	$6,567	$93,575
Highlands Ranch, Colorado Average Property 5	$38,287	$24,249	$16,903	$5,498	$6,851	$91,788
Highlands Ranch, Colorado Average Property 6	$38,287	$20,270	$16,649	$5,800	$7,015	$88,020
Highlands Ranch, Colorado Average Property 7	$38,287	$20,548	$16,397	$6,119	$7,303	$88,654
Highlands Ranch, Colorado Average Property 8	$38,278	$21,614	$14,784	$6,524	$7,218	$88,418
Totals:	$306,284	$256,544	$118,447	$37,531	$50,236	$769,042

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 at the time of achieving your Goal of financial independence, let's look at the Phases of Financial Independence™.