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

Purchased Typical 25% Down Payment Arvada, Colorado Rental Property 10 Property
Bought in Month 756

We have a Rule that has you buying the Typical 25% Down Payment Arvada, Colorado Rental Property 10 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 756 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 10 Property, we're assuming you're getting a 25% down payment loan. With a $3,863,770.91 purchase price that means you need to have $965,942.73 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($38,637.71) minus any seller concessions ($0).

Description Amount
Down Payment $965,942.73
Rent Ready Costs $0
Closing Costs $38,637.71
Seller Concessions $0
Total Cost To Close: $1,004,580.44

The monthly rent on this Property is $18,024.52 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 $116,199 $148,550 $0 $0 $4,984 $269,733
Typical 25% Down Payment Arvada, Colorado Rental Property 2 $116,199 $149,958 $0 $0 $4,996 $271,153
Typical 25% Down Payment Arvada, Colorado Rental Property 3 $116,199 $148,084 $0 $0 $4,980 $269,262
Typical 25% Down Payment Arvada, Colorado Rental Property 4 $116,199 $34,546 $72,264 $12,228 $14,229 $249,466
Typical 25% Down Payment Arvada, Colorado Rental Property 5 $116,199 $20,667 $61,359 $13,899 $15,508 $227,631
Typical 25% Down Payment Arvada, Colorado Rental Property 6 $116,199 -$1,126 $52,263 $15,759 $16,875 $199,970
Typical 25% Down Payment Arvada, Colorado Rental Property 7 $116,199 -$19,529 $44,237 $17,957 $18,555 $177,418
Typical 25% Down Payment Arvada, Colorado Rental Property 8 $116,199 -$35,318 $40,126 $19,381 $19,610 $159,999
Typical 25% Down Payment Arvada, Colorado Rental Property 9 $116,199 -$58,278 $34,502 $21,814 $21,447 $135,684
Typical 25% Down Payment Arvada, Colorado Rental Property 10 $116,175 -$58,757 $28,230 $23,895 $21,527 $131,071
Totals: $1,161,966 $328,796 $332,980 $124,932 $142,712 $2,091,387

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