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

Purchased Lakewood, Colorado Average Property 10 Property
Bought in Month 477

We have a Rule that has you buying the Lakewood, Colorado Average Property 10 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,494 (which we adjust for inflation to be worth $21,401.05 in Month 477). The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 477 after we've adjusted for all the income and expenses for the entire month.

To purchase the Lakewood, Colorado Average Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,523,043.07 purchase price that means you need to have $304,608.61 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,230.43) minus any seller concessions ($0).

Description	Amount
Down Payment	$304,608.61
Rent Ready Costs	$0
Closing Costs	$15,230.43
Seller Concessions	$0
Total Cost To Close:	$319,839.04

The monthly rent on this Property is $10,531.79 per month.

Return in Dollars + Reserves

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
Lakewood, Colorado Average Property 1	$19,630	$24,551	$0	$0	$1,287	$45,467
Lakewood, Colorado Average Property 2	$19,630	$16,689	$7,445	$247	$1,960	$45,970
Lakewood, Colorado Average Property 3	$19,630	$13,785	$7,245	$1,418	$2,267	$44,345
Lakewood, Colorado Average Property 4	$19,630	$10,915	$7,148	$1,696	$2,436	$41,826
Lakewood, Colorado Average Property 5	$19,630	$9,535	$7,080	$1,927	$2,607	$40,779
Lakewood, Colorado Average Property 6	$19,630	$6,709	$7,038	$2,087	$2,671	$38,134
Lakewood, Colorado Average Property 7	$19,630	$6,790	$7,001	$2,239	$2,811	$38,471
Lakewood, Colorado Average Property 8	$19,630	$5,082	$6,965	$2,394	$2,903	$36,974
Lakewood, Colorado Average Property 9	$19,630	$2,328	$6,914	$2,643	$3,050	$34,564
Lakewood, Colorado Average Property 10	$19,614	$7,879	$5,168	$2,826	$2,739	$38,226
Totals:	$196,284	$104,263	$62,004	$17,478	$24,730	$404,757

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™.