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

Purchased Typical 20% Down Payment Thornton, Colorado Rental Property 9 Property
Bought in Month 695

We have a Rule that has you buying the Typical 20% Down Payment Thornton, Colorado Rental Property 9 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 695 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 9 Property, we're assuming you're getting a 20% down payment loan. With a $2,815,475.48 purchase price that means you need to have $563,095.10 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($28,154.75) minus any seller concessions ($0).

Description Amount
Down Payment $563,095.10
Rent Ready Costs $0
Closing Costs $28,154.75
Seller Concessions $0
Total Cost To Close: $591,249.85

The monthly rent on this Property is $13,925.80 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 $84,673 $116,672 $0 $0 $3,957 $205,302
Typical 20% Down Payment Thornton, Colorado Rental Property 2 $84,673 $113,034 $0 $0 $3,925 $201,631
Typical 20% Down Payment Thornton, Colorado Rental Property 3 $84,673 $113,034 $0 $0 $3,925 $201,631
Typical 20% Down Payment Thornton, Colorado Rental Property 4 $84,673 $21,919 $57,393 $8,823 $11,214 $184,021
Typical 20% Down Payment Thornton, Colorado Rental Property 5 $84,673 $7,407 $46,933 $10,228 $12,375 $161,616
Typical 20% Down Payment Thornton, Colorado Rental Property 6 $84,673 -$9,416 $38,380 $11,857 $13,721 $139,214
Typical 20% Down Payment Thornton, Colorado Rental Property 7 $84,673 -$24,785 $32,674 $13,345 $14,950 $120,857
Typical 20% Down Payment Thornton, Colorado Rental Property 8 $84,673 -$42,082 $27,817 $15,020 $16,334 $101,761
Typical 20% Down Payment Thornton, Colorado Rental Property 9 $84,655 -$51,803 $20,912 $17,412 $17,112 $88,288
Totals: $762,036 $243,980 $224,108 $76,685 $97,514 $1,404,323

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