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

Purchased Typical 25% Down Payment Greeley, Colorado Rental Property 10 Property
Bought in Month 550

We have a Rule that has you buying the Typical 25% 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 550 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 25% Down Payment Greeley, Colorado Rental Property 10 Property, we're assuming you're getting a 25% down payment loan. With a $1,531,212.63 purchase price that means you need to have $382,803.16 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($15,312.13) minus any seller concessions ($0).

Description Amount
Down Payment $382,803.16
Rent Ready Costs $0
Closing Costs $15,312.13
Seller Concessions $0
Total Cost To Close: $398,115.28

The monthly rent on this Property is $7,916.39 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 Greeley, Colorado Rental Property 1 $46,050 $67,405 $0 $0 $1,998 $115,453
Typical 25% Down Payment Greeley, Colorado Rental Property 2 $46,050 $69,478 $0 $0 $2,016 $117,544
Typical 25% Down Payment Greeley, Colorado Rental Property 3 $46,050 $23,603 $29,554 $4,728 $5,575 $109,510
Typical 25% Down Payment Greeley, Colorado Rental Property 4 $46,050 $16,655 $24,317 $5,508 $6,168 $98,697
Typical 25% Down Payment Greeley, Colorado Rental Property 5 $46,050 $10,386 $20,647 $6,261 $6,744 $90,087
Typical 25% Down Payment Greeley, Colorado Rental Property 6 $46,050 $2,695 $18,091 $6,943 $7,248 $81,027
Typical 25% Down Payment Greeley, Colorado Rental Property 7 $46,050 -$3,382 $16,154 $7,587 $7,734 $74,143
Typical 25% Down Payment Greeley, Colorado Rental Property 8 $46,050 -$7,664 $14,792 $8,129 $8,150 $69,457
Typical 25% Down Payment Greeley, Colorado Rental Property 9 $46,050 -$14,799 $13,587 $8,688 $8,556 $62,081
Typical 25% Down Payment Greeley, Colorado Rental Property 10 $46,040 -$12,491 $11,187 $9,470 $8,574 $62,781
Totals: $460,487 $151,887 $148,329 $57,312 $62,762 $880,778

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