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

Purchased Typical 20% Down Payment Loveland, Colorado Rental Property 7 Property
Bought in Month 560

We have a Rule that has you buying the Typical 20% Down Payment Loveland, Colorado Rental Property 7 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 560 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Loveland, Colorado Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $1,828,996.55 purchase price that means you need to have $365,799.31 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,289.97) minus any seller concessions ($0).

Description Amount
Down Payment $365,799.31
Rent Ready Costs $0
Closing Costs $18,289.97
Seller Concessions $0
Total Cost To Close: $384,089.28

The monthly rent on this Property is $9,154.04 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 Loveland, Colorado Rental Property 1 $55,005 $79,942 $0 $0 $2,342 $137,290
Typical 20% Down Payment Loveland, Colorado Rental Property 2 $55,005 $79,700 $0 $0 $2,340 $137,046
Typical 20% Down Payment Loveland, Colorado Rental Property 3 $55,005 $16,133 $35,454 $5,947 $7,234 $119,774
Typical 20% Down Payment Loveland, Colorado Rental Property 4 $55,005 -$252 $25,696 $7,534 $8,545 $96,529
Typical 20% Down Payment Loveland, Colorado Rental Property 5 $55,005 -$9,808 $21,155 $8,691 $9,522 $84,564
Typical 20% Down Payment Loveland, Colorado Rental Property 6 $55,005 -$27,009 $17,184 $10,125 $10,686 $65,990
Typical 20% Down Payment Loveland, Colorado Rental Property 7 $54,994 -$27,482 $13,585 $11,311 $10,915 $63,323
Totals: $385,025 $111,225 $113,074 $43,607 $51,584 $704,516

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