The Real Estate Financial Planner Blueprint™
Clarksville, Tennessee 20% DP

Purchased Clarksville, Tennessee Average Property 1 Property
Bought in Month 1

We have a Rule that has you buying the Clarksville, Tennessee Average Property 1 Property when your Account balance in the Starting with $100K, Earning 7%/year Account reaches $5,676. The following is a chart showing the balance of Starting with $100K, Earning 7%/year Account from the start of the Scenario to Month 1 after we've adjusted for all the income and expenses for the entire month.

To purchase the Clarksville, Tennessee Average Property 1 Property, we're assuming you're getting a 20% down payment loan. With a $148,700 purchase price that means you need to have $29,740 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($1,487) minus any seller concessions ($0).

Description Amount
Down Payment $29,740
Rent Ready Costs $0
Closing Costs $1,487
Seller Concessions $0
Total Cost To Close: $31,227

The monthly rent on this Property is $946 per month.

Return in Dollars + Reserves

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Clarksville, Tennessee Average Property 1 $2,834 -$2,080 $1,876 $827 $981 $4,438
Clarksville, Tennessee Average Property 2 $2,600 -$1,834 $1,705 $760 $898 $4,128
Clarksville, Tennessee Average Property 3 $2,365 -$1,591 $1,534 $692 $814 $3,814
Totals: $7,799 -$5,505 $5,115 $2,279 $2,692 $12,380

Asset Allocation

How are assets allocated? Let's first look at this month.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports