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

Purchased Typical 20% Down Payment Clarksville, Tennessee Rental Property 10 Property
Bought in Month 560

We have a Rule that has you buying the Typical 20% Down Payment Clarksville, Tennessee Rental Property 10 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 Clarksville, Tennessee Rental Property 10 Property, we're assuming you're getting a 20% down payment loan. With a $1,003,548.04 purchase price that means you need to have $200,709.61 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,035.48) minus any seller concessions ($0).

Description Amount
Down Payment $200,709.61
Rent Ready Costs $0
Closing Costs $10,035.48
Seller Concessions $0
Total Cost To Close: $210,745.09

The monthly rent on this Property is $6,241.39 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 Clarksville, Tennessee Rental Property 1 $30,181 $46,323 $0 $0 $2,237 $78,740
Typical 20% Down Payment Clarksville, Tennessee Rental Property 2 $30,181 $46,488 $0 $0 $2,239 $78,907
Typical 20% Down Payment Clarksville, Tennessee Rental Property 3 $30,181 $45,830 $0 $0 $2,233 $78,244
Typical 20% Down Payment Clarksville, Tennessee Rental Property 4 $30,181 $12,857 $20,873 $3,099 $4,784 $71,793
Typical 20% Down Payment Clarksville, Tennessee Rental Property 5 $30,181 $6,647 $16,396 $3,700 $5,281 $62,204
Typical 20% Down Payment Clarksville, Tennessee Rental Property 6 $30,181 $561 $13,408 $4,289 $5,768 $54,206
Typical 20% Down Payment Clarksville, Tennessee Rental Property 7 $30,181 -$3,547 $11,883 $4,687 $6,096 $49,301
Typical 20% Down Payment Clarksville, Tennessee Rental Property 8 $30,181 -$8,035 $10,532 $5,122 $6,455 $44,255
Typical 20% Down Payment Clarksville, Tennessee Rental Property 9 $30,181 -$12,939 $9,334 $5,596 $6,848 $39,020
Typical 20% Down Payment Clarksville, Tennessee Rental Property 10 $30,175 -$13,075 $7,454 $6,206 $6,945 $37,705
Totals: $301,801 $121,110 $89,879 $32,699 $48,886 $594,374

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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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