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

Purchased Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 8 Property
Bought in Month 674

We have a Rule that has you buying the Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 8 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 674 after we've adjusted for all the income and expenses for the entire month.

To purchase the Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 8 Property, we're assuming you're getting a 20% down payment loan. With a $1,888,032.54 purchase price that means you need to have $377,606.51 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($18,880.33) minus any seller concessions ($0).

Description Amount
Down Payment $377,606.51
Rent Ready Costs $0
Closing Costs $18,880.33
Seller Concessions $0
Total Cost To Close: $396,486.83

The monthly rent on this Property is $10,468.81 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 Murfreesboro, Tennessee Rental Property 1 $56,781 $74,464 $0 $0 $3,912 $135,157
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 2 $56,781 $75,012 $0 $0 $3,917 $135,710
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 3 $56,781 $73,104 $0 $0 $3,900 $133,785
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 4 $56,781 $8,394 $35,392 $6,292 $9,101 $115,960
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 5 $56,781 -$4,296 $27,894 $7,495 $10,092 $97,966
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 6 $56,781 -$16,623 $22,811 $8,688 $11,078 $82,735
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 7 $56,781 -$34,035 $17,918 $10,374 $12,471 $63,509
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 8 $56,769 -$37,433 $14,023 $11,677 $12,743 $57,779
Totals: $454,234 $138,586 $118,038 $44,526 $67,216 $822,600

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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