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

Purchased Typical 20% Down Payment Colorado Springs, Colorado Rental Property 9 Property
Bought in Month 540

We have a Rule that has you buying the Typical 20% Down Payment Colorado Springs, Colorado Rental Property 9 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 540 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Colorado Springs, Colorado Rental Property 9 Property, we're assuming you're getting a 20% down payment loan. With a $1,642,124.13 purchase price that means you need to have $328,424.83 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,421.24) minus any seller concessions ($0).

Description Amount
Down Payment $328,424.83
Rent Ready Costs $0
Closing Costs $16,421.24
Seller Concessions $0
Total Cost To Close: $344,846.07

The monthly rent on this Property is $8,904.12 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 Colorado Springs, Colorado Rental Property 1 $49,385 $78,841 $0 $0 $2,149 $130,376
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 2 $49,385 $77,215 $0 $0 $2,135 $128,735
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 3 $49,385 $26,140 $34,269 $5,058 $6,324 $121,176
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 4 $49,385 $15,530 $27,466 $5,951 $7,049 $105,381
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 5 $49,385 $5,742 $22,460 $6,899 $7,832 $92,318
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 6 $49,385 -$5,605 $18,367 $7,997 $8,740 $78,885
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 7 $49,385 -$10,635 $16,947 $8,484 $9,143 $73,324
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 8 $49,385 -$18,796 $14,721 $9,409 $9,919 $64,637
Typical 20% Down Payment Colorado Springs, Colorado Rental Property 9 $49,375 -$18,962 $12,197 $10,156 $9,829 $62,594
Totals: $444,457 $149,470 $146,426 $53,954 $63,121 $857,428

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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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