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

Purchased Typical 20% Down Payment Westminster, Colorado Rental Property 7 Property
Bought in Month 586

We have a Rule that has you buying the Typical 20% Down Payment Westminster, 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 586 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 7 Property, we're assuming you're getting a 20% down payment loan. With a $2,232,690.21 purchase price that means you need to have $446,538.04 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($22,326.90) minus any seller concessions ($0).

Description Amount
Down Payment $446,538.04
Rent Ready Costs $0
Closing Costs $22,326.90
Seller Concessions $0
Total Cost To Close: $468,864.94

The monthly rent on this Property is $11,090.32 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 $67,146 $95,763 $0 $0 $2,950 $165,860
Typical 20% Down Payment Westminster, Colorado Rental Property 2 $67,146 $95,763 $0 $0 $2,950 $165,860
Typical 20% Down Payment Westminster, Colorado Rental Property 3 $67,146 $18,379 $42,991 $7,296 $8,960 $144,771
Typical 20% Down Payment Westminster, Colorado Rental Property 4 $67,146 $817 $32,876 $8,885 $10,262 $119,986
Typical 20% Down Payment Westminster, Colorado Rental Property 5 $67,146 -$10,344 $26,975 $10,275 $11,439 $105,490
Typical 20% Down Payment Westminster, Colorado Rental Property 6 $67,146 -$30,739 $21,985 $11,940 $12,787 $83,119
Typical 20% Down Payment Westminster, Colorado Rental Property 7 $67,132 -$35,006 $16,583 $13,808 $13,412 $75,930
Totals: $470,008 $134,634 $141,409 $52,203 $62,760 $861,014

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