The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Achieved Financial Independence
First achieved in 
Month 1196
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 $34,000 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 1196.
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 25% Down Payment Santa Barbara, California Rental Property 1 |
$401,338 | $469,536 | $0 | $0 | $13,566 | $884,439 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 2 |
$401,338 | $469,536 | $0 | $0 | $13,566 | $884,439 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 3 |
$401,338 | $459,703 | $0 | $0 | $13,478 | $874,519 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 4 |
$401,338 | $463,896 | $0 | $0 | $13,515 | $878,750 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 5 |
$401,338 | $475,231 | $0 | $0 | $13,616 | $890,185 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 6 |
$401,338 | $87,721 | $263,685 | $40,452 | $44,111 | $837,307 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 7 |
$401,338 | $39,085 | $228,158 | $45,305 | $47,750 | $761,637 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 8 |
$401,338 | -$15,256 | $198,040 | $50,616 | $51,723 | $686,462 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 9 |
$401,338 | -$59,100 | $174,623 | $55,857 | $55,731 | $628,449 |
| Typical 25% Down Payment Santa Barbara, California Rental Property 10 |
$401,338 | -$125,126 | $151,572 | $62,405 | $60,637 | $550,826 |
| Totals: | $4,013,380 | $2,265,227 | $1,016,079 | $254,635 | $327,693 | $7,877,015 |
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 25% Down Payment Santa Barbara, California Rental Property 1 |
2.92% | 3.42% | — | — | 0.10% | 6.44% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 2 |
2.92% | 3.42% | — | — | 0.10% | 6.44% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 3 |
2.92% | 3.35% | — | — | 0.10% | 6.37% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 4 |
2.92% | 3.38% | — | — | 0.10% | 6.40% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 5 |
2.92% | 3.46% | — | — | 0.10% | 6.48% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 6 |
3.24% | 0.71% | 2.13% | 0.33% | 0.36% | 6.76% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 7 |
3.58% | 0.35% | 2.03% | 0.40% | 0.43% | 6.79% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 8 |
3.98% | -0.15% | 1.96% | 0.50% | 0.51% | 6.81% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 9 |
4.44% | -0.65% | 1.93% | 0.62% | 0.62% | 6.95% |
| Typical 25% Down Payment Santa Barbara, California Rental Property 10 |
5.11% | -1.59% | 1.93% | 0.79% | 0.77% | 7.02% |
| Totals: | 3.37% | 1.90% | 0.85% | 0.21% | 0.27% | 6.61% |
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 $34,000 and a Ideal Target Monthly Income in Retirement™ of $51,000 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
- 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
- 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Final Month Summary
Reports