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

Purchased Typical 25% Down Payment Aurora, Colorado Rental Property 7 Property
Bought in Month 474

We have a Rule that has you buying the Typical 25% Down Payment Aurora, 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 474 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Aurora, Colorado Rental Property 7 Property, we're assuming you're getting a 25% down payment loan. With a $1,547,754.94 purchase price that means you need to have $386,938.74 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,477.55) minus any seller concessions ($0).

Description Amount
Down Payment $386,938.74
Rent Ready Costs $0
Closing Costs $15,477.55
Seller Concessions $0
Total Cost To Close: $402,416.28

The monthly rent on this Property is $8,399.64 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 Aurora, Colorado Rental Property 1 $46,547 $73,148 $0 $0 $2,107 $121,802
Typical 25% Down Payment Aurora, Colorado Rental Property 2 $46,547 $26,205 $28,051 $5,020 $5,902 $111,725
Typical 25% Down Payment Aurora, Colorado Rental Property 3 $46,547 $14,771 $22,016 $6,069 $6,680 $96,083
Typical 25% Down Payment Aurora, Colorado Rental Property 4 $46,547 $5,702 $18,172 $7,053 $7,424 $84,898
Typical 25% Down Payment Aurora, Colorado Rental Property 5 $46,547 -$2,619 $15,576 $7,957 $8,110 $75,571
Typical 25% Down Payment Aurora, Colorado Rental Property 6 $46,547 -$9,500 $13,691 $8,803 $8,758 $68,300
Typical 25% Down Payment Aurora, Colorado Rental Property 7 $46,538 -$9,788 $11,308 $9,572 $8,742 $66,372
Totals: $325,821 $97,919 $108,815 $44,474 $47,721 $624,750

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