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

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

We have a Rule that has you buying the Lakewood, Colorado Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $7,494. 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 Lakewood, Colorado Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $333,400 purchase price that means you need to have $66,680 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($3,334) minus any seller concessions ($0).

Description Amount
Down Payment $66,680
Rent Ready Costs $0
Closing Costs $3,334
Seller Concessions $0
Total Cost To Close: $70,014

The monthly rent on this Property is $1,249 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 $13,054 -$7,037 $4,206 $1,855 $1,730 $13,808
Totals: $13,054 -$7,037 $4,206 $1,855 $1,730 $13,808

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