The Real Estate Financial Planner Blueprint™
32 10 20% Down Rental Properties (no Owner-Occupant)

Purchased Typical 20% Down Payment Aurora, Colorado Rental Property 6 Property
Bought in Month 459

We have a Rule that has you buying the Typical 20% Down Payment Aurora, Colorado Rental Property 6 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 459 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Aurora, Colorado Rental Property 6 Property, we're assuming you're getting a 20% down payment loan. With a $1,491,611.31 purchase price that means you need to have $298,322.26 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($14,916.11) minus any seller concessions ($0).

Description Amount
Down Payment $298,322.26
Rent Ready Costs $0
Closing Costs $14,916.11
Seller Concessions $0
Total Cost To Close: $313,238.38

The monthly rent on this Property is $8,094.95 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical 20% Down Payment Aurora, Colorado Rental Property 1 $44,859 $69,859 $0 $0 $2,025 $116,742
Typical 20% Down Payment Aurora, Colorado Rental Property 2 $44,859 $20,495 $28,818 $4,862 $6,049 $105,083
Typical 20% Down Payment Aurora, Colorado Rental Property 3 $44,859 $8,770 $21,964 $5,936 $6,931 $88,459
Typical 20% Down Payment Aurora, Colorado Rental Property 4 $44,859 -$3,280 $17,544 $7,001 $7,801 $73,925
Typical 20% Down Payment Aurora, Colorado Rental Property 5 $44,859 -$14,795 $14,347 $8,116 $8,722 $61,249
Typical 20% Down Payment Aurora, Colorado Rental Property 6 $44,850 -$17,573 $11,079 $9,225 $9,019 $56,599
Totals: $269,143 $63,476 $93,751 $35,139 $40,547 $502,057

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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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