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

Purchased Typical 20% Down Payment Greeley, Colorado Rental Property 10 Property
Bought in Month 623

We have a Rule that has you buying the Typical 20% Down Payment Greeley, 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 623 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Greeley, Colorado Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,832,857.16 purchase price that means you need to have $366,571.43 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,328.57) minus any seller concessions ($0).

Description Amount
Down Payment $366,571.43
Rent Ready Costs $0
Closing Costs $18,328.57
Seller Concessions $0
Total Cost To Close: $384,900

The monthly rent on this Property is $9,475.89 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 Greeley, Colorado Rental Property 1 $55,121 $80,436 $0 $0 $2,389 $137,947
Typical 20% Down Payment Greeley, Colorado Rental Property 2 $55,121 $82,662 $0 $0 $2,409 $140,192
Typical 20% Down Payment Greeley, Colorado Rental Property 3 $55,121 $80,436 $0 $0 $2,389 $137,947
Typical 20% Down Payment Greeley, Colorado Rental Property 4 $55,121 $21,122 $37,362 $5,744 $7,134 $126,483
Typical 20% Down Payment Greeley, Colorado Rental Property 5 $55,121 $10,035 $28,763 $6,960 $8,153 $109,032
Typical 20% Down Payment Greeley, Colorado Rental Property 6 $55,121 $3,645 $25,069 $7,700 $8,775 $100,310
Typical 20% Down Payment Greeley, Colorado Rental Property 7 $55,121 -$9,283 $21,271 $8,688 $9,567 $85,364
Typical 20% Down Payment Greeley, Colorado Rental Property 8 $55,121 -$14,675 $19,171 $9,377 $10,151 $79,145
Typical 20% Down Payment Greeley, Colorado Rental Property 9 $55,121 -$26,693 $16,708 $10,373 $10,959 $66,470
Typical 20% Down Payment Greeley, Colorado Rental Property 10 $55,110 -$26,871 $13,613 $11,335 $10,974 $64,161
Totals: $551,202 $200,814 $161,958 $60,177 $72,899 $1,047,050

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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