The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)

Purchased Typical 25% Down Payment Arvada, Colorado Rental Property 7 Property
Bought in Month 640

We have a Rule that has you buying the Typical 25% Down Payment Arvada, Colorado Rental Property 7 Property even if your Account balance in the All-In-One Account Earning 7%/year Account has zero dollars. The following is a chart showing the balance of All-In-One Account Earning 7%/year Account from the start of the Scenario to Month 640 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Arvada, Colorado Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $2,903,475.70 purchase price that means you need to have $725,868.93 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($29,034.76) minus any seller concessions ($0).

Description Amount
Down Payment $725,868.93
Rent Ready Costs $0
Closing Costs $29,034.76
Seller Concessions $0
Total Cost To Close: $754,903.68

The monthly rent on this Property is $13,544.73 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 25% Down Payment Arvada, Colorado Rental Property 1 $87,319 $111,638 $0 $0 $3,745 $202,703
Typical 25% Down Payment Arvada, Colorado Rental Property 2 $87,319 $112,696 $0 $0 $3,755 $203,770
Typical 25% Down Payment Arvada, Colorado Rental Property 3 $87,319 $18,366 $49,725 $9,845 $11,176 $176,431
Typical 25% Down Payment Arvada, Colorado Rental Property 4 $87,319 -$2,717 $37,700 $12,228 $12,988 $147,518
Typical 25% Down Payment Arvada, Colorado Rental Property 5 $87,319 -$17,066 $32,011 $13,899 $14,262 $130,425
Typical 25% Down Payment Arvada, Colorado Rental Property 6 $87,319 -$37,806 $27,265 $15,759 $15,639 $108,176
Typical 25% Down Payment Arvada, Colorado Rental Property 7 $87,301 -$42,888 $21,214 $17,957 $16,202 $99,785
Totals: $611,216 $142,224 $167,914 $69,686 $77,767 $1,068,807

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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 at the time of achieving your  Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports