The Real Estate Financial Planner Blueprint™
08 Buy 10 Nomads™ with 5% Premium
Achieved Financial Independence
First achieved in Month 363
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 $6,000 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 363.
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 |
---|---|---|---|---|---|---|
$19,461 | $24,030 | $19,038 | $1,870 | $3,610 | $68,009 | |
$19,461 | $20,771 | $15,867 | $2,179 | $3,898 | $62,176 | |
$19,461 | $16,926 | $13,224 | $2,538 | $4,233 | $56,383 | |
$19,461 | $11,470 | $11,021 | $2,957 | $4,615 | $49,525 | |
$19,461 | $8,175 | $9,684 | $3,296 | $4,933 | $45,549 | |
$19,461 | $2,551 | $8,610 | $3,637 | $5,234 | $39,494 | |
$19,461 | -$4,976 | $8,000 | $3,868 | $5,849 | $32,203 | |
$19,457 | $0 | $6,596 | $0 | $5,324 | $31,376 | |
Totals: | $155,685 | $78,948 | $92,039 | $20,347 | $37,697 | $384,715 |
* 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 |
---|---|---|---|---|---|---|
2.93% | 3.62% | 2.86% | 0.28% | 0.54% | 10.23% | |
3.45% | 3.68% | 2.81% | 0.39% | 0.69% | 11.02% | |
4.20% | 3.65% | 2.85% | 0.55% | 0.91% | 12.16% | |
5.41% | 3.19% | 3.06% | 0.82% | 1.28% | 13.76% | |
6.87% | 2.89% | 3.42% | 1.16% | 1.74% | 16.09% | |
9.28% | 1.22% | 4.11% | 1.73% | 2.50% | 18.84% | |
11.66% | -2.98% | 4.80% | 2.32% | 3.51% | 19.30% | |
Totals: | 5.02% | 2.91% | 3.15% | 0.75% | 1.19% | 13.03% |
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
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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- 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 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports