The Real Estate Financial Planner Blueprint™
27 Buy 10 All Cash Rental Properties as a Renter
Achieved Financial Independence
First achieved in 
Month 759
The following 
Goal
Financial independence is typically a combination of the Safe Withdrawl Rate for the 
Scenario from the 
Account
Properties
We typically think of hitting our Target Monthly Income in Retirement of $14,000 in today's inflation-adjusted dollars, let's look at the Total True Cash Flow and Account Balances in inflation-adjusted values.
The following chart shows the total of all Account Balances for the Scenario
The following charts show Total True Cash Flow™ all rental properties. Let's start with the sum.
Next, let's look at the Total True Cash Flow™ for each rental properties (graphically summed/stacked).
And, here's the Total True Cash Flow™ for each rental properties individually just for the month when we first achieve financial independence, Month 759.
Return in Dollars + Reserves
Here's the return in dollars + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Typical All Cash Concord, California Rental Property 1 |
$134,941 | $180,903 | $0 | $0 | $5,430 | $321,274 |
| Typical All Cash Concord, California Rental Property 2 |
$134,941 | $181,455 | $0 | $14,270 | $5,435 | $336,101 |
| Typical All Cash Concord, California Rental Property 3 |
$134,941 | $180,903 | $0 | $18,032 | $5,430 | $339,306 |
| Typical All Cash Concord, California Rental Property 4 |
$134,941 | $179,802 | $0 | $21,426 | $5,421 | $341,589 |
| Typical All Cash Concord, California Rental Property 5 |
$134,941 | $178,162 | $0 | $24,655 | $5,406 | $343,164 |
| Typical All Cash Concord, California Rental Property 6 |
$134,941 | $177,618 | $0 | $27,681 | $5,401 | $345,641 |
| Typical All Cash Concord, California Rental Property 1 |
$134,941 | $180,903 | $0 | $0 | $5,430 | $321,274 |
| Typical All Cash Concord, California Rental Property 2 |
$134,941 | $181,455 | $0 | $14,270 | $5,435 | $336,101 |
| Typical All Cash Concord, California Rental Property 3 |
$134,941 | $180,903 | $0 | $18,032 | $5,430 | $339,306 |
| Typical All Cash Concord, California Rental Property 4 |
$134,941 | $179,802 | $0 | $21,426 | $5,421 | $341,589 |
| Typical All Cash Concord, California Rental Property 5 |
$134,941 | $178,162 | $0 | $24,655 | $5,406 | $343,164 |
| Typical All Cash Concord, California Rental Property 6 |
$134,941 | $177,618 | $0 | $27,681 | $5,401 | $345,641 |
| Totals: | $1,619,290 | $2,157,685 | $0 | $212,128 | $65,049 | $4,054,152 |
Return on Equity + Reserves
Here's the return on equity + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
|---|---|---|---|---|---|---|
| Typical All Cash Concord, California Rental Property 1 |
2.92% | 3.91% | — | — | 0.12% | 6.94% |
| Typical All Cash Concord, California Rental Property 2 |
2.92% | 3.92% | — | 0.31% | 0.12% | 7.26% |
| Typical All Cash Concord, California Rental Property 3 |
2.92% | 3.91% | — | 0.39% | 0.12% | 7.33% |
| Typical All Cash Concord, California Rental Property 4 |
2.92% | 3.89% | — | 0.46% | 0.12% | 7.38% |
| Typical All Cash Concord, California Rental Property 5 |
2.92% | 3.85% | — | 0.53% | 0.12% | 7.42% |
| Typical All Cash Concord, California Rental Property 6 |
2.92% | 3.84% | — | 0.60% | 0.12% | 7.47% |
| Typical All Cash Concord, California Rental Property 1 |
2.92% | 3.91% | — | — | 0.12% | 6.94% |
| Typical All Cash Concord, California Rental Property 2 |
2.92% | 3.92% | — | 0.31% | 0.12% | 7.26% |
| Typical All Cash Concord, California Rental Property 3 |
2.92% | 3.91% | — | 0.39% | 0.12% | 7.33% |
| Typical All Cash Concord, California Rental Property 4 |
2.92% | 3.89% | — | 0.46% | 0.12% | 7.38% |
| Typical All Cash Concord, California Rental Property 5 |
2.92% | 3.85% | — | 0.53% | 0.12% | 7.42% |
| Typical All Cash Concord, California Rental Property 6 |
2.92% | 3.84% | — | 0.60% | 0.12% | 7.47% |
| Totals: | 2.92% | 3.89% | — | 0.38% | 0.12% | 7.30% |
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 $14,000 and a Ideal Target Monthly Income in Retirement™ of $21,000 at the time of achieving your Goal
Scenario into my Real Estate Financial Planner™ Software Account
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Final Month Summary
Reports