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 574

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 574 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 $1,038,759.31 purchase price that means you need to have $207,751.86 for down payment.

The total cost to close must also include the rent ready costs ($0) and closing costs ($10,387.59) minus any seller concessions ($0).

Description Amount
Down Payment $207,751.86
Rent Ready Costs $0
Closing Costs $10,387.59
Seller Concessions $0
Total Cost To Close: $218,139.46

The monthly rent on this Property is $6,460.38 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 $31,240 $46,427 $0 $0 $2,302 $79,969
Typical 20% Down Payment Clarksville, Tennessee Rental Property 2 $31,240 $46,929 $0 $0 $2,306 $80,475
Typical 20% Down Payment Clarksville, Tennessee Rental Property 3 $31,240 $48,286 $0 $0 $2,318 $81,844
Typical 20% Down Payment Clarksville, Tennessee Rental Property 4 $31,240 $13,709 $21,970 $3,168 $4,919 $75,007
Typical 20% Down Payment Clarksville, Tennessee Rental Property 5 $31,240 $7,361 $17,258 $3,783 $5,427 $65,068
Typical 20% Down Payment Clarksville, Tennessee Rental Property 6 $31,240 $1,138 $14,113 $4,385 $5,925 $56,801
Typical 20% Down Payment Clarksville, Tennessee Rental Property 7 $31,240 -$3,061 $12,508 $4,792 $6,261 $51,739
Typical 20% Down Payment Clarksville, Tennessee Rental Property 8 $31,240 -$7,650 $11,086 $5,236 $6,628 $46,540
Typical 20% Down Payment Clarksville, Tennessee Rental Property 9 $31,240 -$12,494 $9,565 $5,836 $7,135 $41,282
Typical 20% Down Payment Clarksville, Tennessee Rental Property 10 $31,233 -$12,577 $7,715 $6,424 $7,188 $39,983
Totals: $312,390 $128,068 $94,215 $33,625 $50,410 $618,709

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