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

Purchased Typical 20% Down Payment Westminster, Colorado Rental Property 5 Property
Bought in Month 466

We have a Rule that has you buying the Typical 20% Down Payment Westminster, Colorado Rental Property 5 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 466 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Westminster, Colorado Rental Property 5 Property, we're assuming you're getting a 20% down payment loan. With a $1,661,331.20 purchase price that means you need to have $332,266.24 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($16,613.31) minus any seller concessions ($0).

Description Amount
Down Payment $332,266.24
Rent Ready Costs $0
Closing Costs $16,613.31
Seller Concessions $0
Total Cost To Close: $348,879.55

The monthly rent on this Property is $8,252.24 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 Westminster, Colorado Rental Property 1 $49,963 $71,257 $0 $0 $2,195 $123,415
Typical 20% Down Payment Westminster, Colorado Rental Property 2 $49,963 $12,508 $30,015 $5,689 $6,895 $105,069
Typical 20% Down Payment Westminster, Colorado Rental Property 3 $49,963 -$5,606 $21,392 $7,296 $8,209 $81,254
Typical 20% Down Payment Westminster, Colorado Rental Property 4 $49,963 -$22,873 $16,359 $8,885 $9,515 $61,848
Typical 20% Down Payment Westminster, Colorado Rental Property 5 $49,953 -$26,047 $12,339 $10,275 $9,980 $56,499
Totals: $249,804 $29,239 $80,105 $32,144 $36,794 $428,086

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