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

Purchased Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 10 Property
Bought in Month 1034

We have a Rule that has you buying the Typical 20% Down Payment Murfreesboro, 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 1034 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 10 Property, we're assuming you're getting a 20% down payment loan. With a $4,582,750.54 purchase price that means you need to have $916,550.11 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($45,827.51) minus any seller concessions ($0).

Description Amount
Down Payment $916,550.11
Rent Ready Costs $0
Closing Costs $45,827.51
Seller Concessions $0
Total Cost To Close: $962,377.61

The monthly rent on this Property is $25,410.55 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 $137,822 $180,743 $0 $0 $9,496 $328,060
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 2 $137,822 $182,074 $0 $0 $9,508 $329,403
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 3 $137,822 $177,444 $0 $0 $9,467 $324,732
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 4 $137,822 $178,100 $0 $0 $9,473 $325,395
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 5 $137,822 $177,444 $0 $0 $9,467 $324,732
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 6 $137,822 $177,444 $0 $0 $9,467 $324,732
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 7 $137,822 $177,444 $0 $0 $9,467 $324,732
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 8 $137,822 $177,444 $0 $0 $9,467 $324,732
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 9 $137,822 $37,651 $101,246 $13,536 $20,650 $310,905
Typical 20% Down Payment Murfreesboro, Tennessee Rental Property 10 $137,794 -$90,861 $34,038 $28,342 $30,931 $140,244
Totals: $1,378,188 $1,374,925 $135,284 $41,878 $127,392 $3,057,668

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