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

Purchased Typical 20% Down Payment Thornton, Colorado Rental Property 7 Property
Bought in Month 587

We have a Rule that has you buying the Typical 20% Down Payment Thornton, 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 587 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Thornton, Colorado Rental Property 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,157,827.52 purchase price that means you need to have $431,565.50 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($21,578.28) minus any seller concessions ($0).

Description Amount
Down Payment $431,565.50
Rent Ready Costs $0
Closing Costs $21,578.28
Seller Concessions $0
Total Cost To Close: $453,143.78

The monthly rent on this Property is $10,672.96 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 Thornton, Colorado Rental Property 1 $64,894 $89,419 $0 $0 $3,033 $157,347
Typical 20% Down Payment Thornton, Colorado Rental Property 2 $64,894 $86,631 $0 $0 $3,008 $154,534
Typical 20% Down Payment Thornton, Colorado Rental Property 3 $64,894 $12,547 $40,585 $7,174 $8,935 $134,135
Typical 20% Down Payment Thornton, Colorado Rental Property 4 $64,894 -$4,483 $30,623 $8,823 $10,297 $110,154
Typical 20% Down Payment Thornton, Colorado Rental Property 5 $64,894 -$18,995 $25,042 $10,228 $11,458 $92,627
Typical 20% Down Payment Thornton, Colorado Rental Property 6 $64,894 -$35,819 $20,478 $11,857 $12,804 $74,215
Typical 20% Down Payment Thornton, Colorado Rental Property 7 $64,881 -$39,703 $16,027 $13,345 $13,115 $67,666
Totals: $454,248 $89,597 $132,755 $51,426 $62,651 $790,677

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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 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