The Real Estate Financial Planner Blueprint™
20 Buy 10 Nomads™ with .25 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 723
The following
Financial independence is typically a combination of the Safe Withdrawl Rate for the
We typically think of hitting our Target Monthly Income in Retirement of $19,000 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
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 723.
Return in Dollars + Reserves
Here's the return in dollars + reserves for the
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$165,655 | $249,309 | $0 | $0 | $6,756 | $421,721 | |
$165,655 | $245,632 | $0 | $0 | $6,724 | $418,011 | |
$165,655 | $242,000 | $0 | $12,593 | $6,691 | $426,940 | |
$165,655 | $64,608 | $143,433 | $15,757 | $21,011 | $410,466 | |
$165,655 | $45,554 | $125,122 | $17,823 | $22,926 | $377,079 | |
$165,655 | $2,705 | $101,112 | $21,598 | $26,354 | $317,423 | |
$165,655 | -$33,894 | $88,687 | $24,309 | $28,763 | $273,520 | |
$165,655 | -$67,964 | $76,943 | $27,630 | $31,811 | $234,077 | |
$165,655 | $0 | $68,791 | $0 | $32,904 | $267,351 | |
$165,655 | $249,309 | $0 | $0 | $6,756 | $421,721 | |
$165,655 | $245,632 | $0 | $0 | $6,724 | $418,011 | |
$165,655 | $242,000 | $0 | $12,593 | $6,691 | $426,940 | |
$165,655 | $64,608 | $143,433 | $15,757 | $21,011 | $410,466 | |
$165,655 | $45,554 | $125,122 | $17,823 | $22,926 | $377,079 | |
$165,655 | $2,705 | $101,112 | $21,598 | $26,354 | $317,423 | |
$165,655 | -$33,894 | $88,687 | $24,309 | $28,763 | $273,520 | |
$165,655 | -$67,964 | $76,943 | $27,630 | $31,811 | $234,077 | |
$165,655 | $0 | $68,791 | $0 | $32,904 | $267,351 | |
Totals: | $2,981,798 | $1,495,902 | $1,208,176 | $239,420 | $367,882 | $6,293,178 |
* Denotes a property that had no rent for at least part of the period covered. |
Return on Equity + Reserves
Here's the return on equity + reserves for the
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
---|---|---|---|---|---|---|
2.92% | 4.39% | — | — | 0.12% | 7.42% | |
2.92% | 4.32% | — | — | 0.12% | 7.36% | |
2.92% | 4.26% | — | 0.22% | 0.12% | 7.52% | |
3.12% | 1.22% | 2.70% | 0.30% | 0.40% | 7.74% | |
3.55% | 0.98% | 2.69% | 0.38% | 0.49% | 8.09% | |
4.56% | 0.07% | 2.78% | 0.59% | 0.73% | 8.74% | |
5.58% | -1.14% | 2.99% | 0.82% | 0.97% | 9.21% | |
7.48% | -3.07% | 3.47% | 1.25% | 1.44% | 10.57% | |
2.92% | 4.39% | — | — | 0.12% | 7.42% | |
2.92% | 4.32% | — | — | 0.12% | 7.36% | |
2.92% | 4.26% | — | 0.22% | 0.12% | 7.52% | |
3.12% | 1.22% | 2.70% | 0.30% | 0.40% | 7.74% | |
3.55% | 0.98% | 2.69% | 0.38% | 0.49% | 8.09% | |
4.56% | 0.07% | 2.78% | 0.59% | 0.73% | 8.74% | |
5.58% | -1.14% | 2.99% | 0.82% | 0.97% | 9.21% | |
7.48% | -3.07% | 3.47% | 1.25% | 1.44% | 10.57% | |
Totals: | 3.70% | 2.09% | 1.49% | 0.33% | 0.42% | 8.04% |
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 $19,000 and a Ideal Target Monthly Income in Retirement™ of $29,000 at the time of achieving your
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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports