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

Purchased Typical 20% Down Payment Lakewood, Colorado Rental Property 4 Property
Bought in Month 475

We have a Rule that has you buying the Typical 20% Down Payment Lakewood, Colorado Rental Property 4 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 475 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Lakewood, Colorado Rental Property 4 Property, we're assuming you're getting a 20% down payment loan. With a $1,900,044.02 purchase price that means you need to have $380,008.80 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($19,000.44) minus any seller concessions ($0).

Description Amount
Down Payment $380,008.80
Rent Ready Costs $0
Closing Costs $19,000.44
Seller Concessions $0
Total Cost To Close: $399,009.24

The monthly rent on this Property is $8,943.46 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 Lakewood, Colorado Rental Property 1 $57,142 $75,545 $0 $0 $2,451 $135,138
Typical 20% Down Payment Lakewood, Colorado Rental Property 2 $57,142 $4,382 $31,461 $6,936 $8,186 $108,108
Typical 20% Down Payment Lakewood, Colorado Rental Property 3 $57,142 -$20,254 $21,110 $9,299 $10,136 $77,433
Typical 20% Down Payment Lakewood, Colorado Rental Property 4 $57,130 -$35,826 $14,112 $11,751 $11,361 $58,528
Totals: $228,556 $23,847 $66,684 $27,986 $32,134 $379,207

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