Over the last several weeks, I’ve been telling a series of unrelated Real Estate Investor Stories. Each story featured a different investor, their situation, their fears, their strengths, their resources and ultimately how their plan could have worked out based on output from the Real Estate Financial Planner™ software.
Today, I am trying something different. One character, Peter, from Denver… considers a variety of different real estate investing strategies.
In this first story, we meet Peter, a young professional in Denver seeking financial independence.
About this first episode with Peter:
- Peter is starting with $25,000 in savings
- He has a good job making about $72,000 per year
- Lives in Denver, CO but would consider living in or around the Denver area
- Currently rents a property for $2,200 per month (in a future
he may consider house hacking but he is not house hacking in the one)Scenario
- He is saving about $1,000 per month with the intention of buying rental properties (like the property he is currently renting)
- He plans to put 20% down when he buys his rental properties as soon as he’s saved up enough for a down payment and at least $5,000 in reserves (adjusted for inflation)
What will happen to Peter?
- How long does it take him to buy his first 20% down payment rental?
- Does it have positive cash flow? If so, how much?
- Does that speed up his ability to save for the next property?
- How long does it take for him to save up a down payment for his second 20% down payment rental? His 3rd? 4th? 10th?
- How long does it take him to be able to replace the $5,000 per month he is living on (he is earning $6,000 but saving $1,000 per month)? In other words, how long does it take him to achieve financial independence?
- What does his rental property income (lifestyle) look like in retirement?
Use the button below to copy the Scenario
Charts
Login to copy this Scenario. New? Register For Free

Peter from Denver Buys 10 20% Down Payment Rentals with 2
Accounts, 1
Property, and 3
Rules.
Or, read the detailed, computer-generated, narrated Blueprint™
Or, read a computer-generated narrated version of Peter’s Scenario
Blueprint™
Future Episodes With Peter
In future Scenarios
- What happens if interest rates go up while he’s acquiring properties?
- What happens if he puts 25% down and gets better cash flow but it takes longer to save up to buy properties?
- What happens if he opts to buy a 5% down payment property to live in?
- What happens if he house hacks?
- What happens if he buys 5% down payment properties and Nomads™ for all 10 properties?
- What happens if he buys 5% down payment properties and Nomads™ for 1 property? For 2 properties? 3?
- What happens if rents don’t always go up 2% per year?
- What happens if property values don’t always go up 2% per year?
- What happens if the money he is investing in the stock market doesn’t always go up 8% per year?
- What happens if we see rents go up, then down, then up, then down (form an “M” shape)?
- What happens if we see rents go down, go up, then down, then up, (form a “W” shape)?
- What happens if we see property values go up, then down, then up, then down (form an “M” shape)?
- What happens if we see property values go down, go up, then down, then up, (form a “W” shape)?
- What happens if we see a significant market correction?
- What happens if tries to buy more properties to sell off some to pay off the remaining properties?
- What happens if tries to pay off the lowest mortgage balance with cash flow each month?
- What happens if tries to pay off the lowest mortgage balance, but only after he has enough to pay the entire balance in full?
- What happens if rents are 10% higher at the start? 10% less at the start?
- What happens if property values are 10% higher? 10 less at the start?
- What happens if he stops working after 5, 10, 15, 20, 25 years regardless of whether he’s achieved financial independence or not?
- What happens if he sees a random, significant market correction in stocks? In real estate? In both stocks and real estate, but independently? Both at the same time?
- What happens if he gets married, has more income but also more more expenses?