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

Purchased Typical 20% Down Payment Denver, Colorado Rental Property 8 Property
Bought in Month 591

We have a Rule that has you buying the Typical 20% Down Payment Denver, Colorado Rental Property 8 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 591 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Denver, Colorado Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $2,597,567.42 purchase price that means you need to have $519,513.48 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($25,975.67) minus any seller concessions ($0).

Description Amount
Down Payment $519,513.48
Rent Ready Costs $0
Closing Costs $25,975.67
Seller Concessions $0
Total Cost To Close: $545,489.16

The monthly rent on this Property is $13,922.41 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 Denver, Colorado Rental Property 1 $78,119 $123,148 $0 $0 $3,437 $204,705
Typical 20% Down Payment Denver, Colorado Rental Property 2 $78,119 $120,955 $0 $0 $3,418 $202,492
Typical 20% Down Payment Denver, Colorado Rental Property 3 $78,119 $37,834 $51,896 $8,261 $10,262 $186,373
Typical 20% Down Payment Denver, Colorado Rental Property 4 $78,119 $17,138 $40,492 $9,913 $11,595 $157,257
Typical 20% Down Payment Denver, Colorado Rental Property 5 $78,119 -$2,727 $31,807 $11,836 $13,184 $132,219
Typical 20% Down Payment Denver, Colorado Rental Property 6 $78,119 -$14,062 $28,190 $12,934 $14,091 $119,272
Typical 20% Down Payment Denver, Colorado Rental Property 7 $78,119 -$30,827 $23,999 $14,557 $15,432 $101,281
Typical 20% Down Payment Denver, Colorado Rental Property 8 $78,103 -$31,296 $19,293 $16,065 $15,598 $97,763
Totals: $624,938 $220,164 $195,677 $73,566 $87,017 $1,201,361

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