The Real Estate Financial Planner Blueprint™
19 Buy 10 Nomads™ with .5 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 579
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 $8,000 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 579.
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 |
---|---|---|---|---|---|---|
$49,460 | $73,059 | $0 | $0 | $2,152 | $124,670 | |
$49,460 | $72,396 | $0 | $0 | $2,146 | $124,002 | |
$49,460 | $72,177 | $0 | $4,190 | $2,144 | $127,970 | |
$49,460 | $13,657 | $37,268 | $5,295 | $6,825 | $112,505 | |
$49,460 | $205 | $30,147 | $6,512 | $7,901 | $94,226 | |
$49,460 | -$6,381 | $26,707 | $7,330 | $8,646 | $85,761 | |
$49,460 | -$18,771 | $23,719 | $8,229 | $9,419 | $72,057 | |
$49,460 | $0 | $20,959 | $0 | $10,369 | $80,788 | |
Totals: | $395,676 | $206,342 | $138,801 | $31,557 | $49,602 | $821,978 |
* 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 |
---|---|---|---|---|---|---|
2.91% | 4.30% | — | — | 0.13% | 7.34% | |
2.91% | 4.26% | — | — | 0.13% | 7.30% | |
2.91% | 4.25% | — | 0.25% | 0.13% | 7.54% | |
3.52% | 0.97% | 2.65% | 0.38% | 0.49% | 8.01% | |
4.60% | 0.02% | 2.80% | 0.61% | 0.73% | 8.76% | |
5.64% | -0.73% | 3.05% | 0.84% | 0.99% | 9.78% | |
7.38% | -2.80% | 3.54% | 1.23% | 1.40% | 10.75% | |
Totals: | 3.80% | 2.26% | 1.29% | 0.35% | 0.43% | 8.13% |
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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports