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

Purchased Typical 20% Down Payment Clarksville, Tennessee Rental Property 6 Property
Bought in Month 419

We have a Rule that has you buying the Typical 20% Down Payment Clarksville, Tennessee Rental Property 6 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 419 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 6 Property, we're assuming you're getting a 20% down payment loan. With a $709,089.05 purchase price that means you need to have $141,817.81 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($7,090.89) minus any seller concessions ($0).

Description Amount
Down Payment $141,817.81
Rent Ready Costs $0
Closing Costs $7,090.89
Seller Concessions $0
Total Cost To Close: $148,908.70

The monthly rent on this Property is $4,410.05 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 $21,325 $31,692 $0 $0 $1,571 $54,588
Typical 20% Down Payment Clarksville, Tennessee Rental Property 2 $21,325 $10,244 $15,509 $2,110 $3,318 $52,506
Typical 20% Down Payment Clarksville, Tennessee Rental Property 3 $21,325 $5,627 $11,392 $2,647 $3,769 $44,761
Typical 20% Down Payment Clarksville, Tennessee Rental Property 4 $21,325 -$1,026 $8,919 $3,168 $4,189 $36,575
Typical 20% Down Payment Clarksville, Tennessee Rental Property 5 $21,325 -$7,375 $7,006 $3,783 $4,697 $29,435
Typical 20% Down Payment Clarksville, Tennessee Rental Property 6 $21,321 -$9,823 $5,267 $4,385 $4,893 $26,042
Totals: $127,947 $29,338 $48,093 $16,093 $22,436 $243,907

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