The Real Estate Financial Planner Blueprint™
10 Nomad™ as Agent - 3% Discount
Achieved Financial Independence
First achieved in 
Month 399
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 $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 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 399.
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 St Petersburg, Florida Nomad™ Property with 3% Discount 1 |
$25,101 | $49,584 | $0 | $0 | $2,344 | $77,029 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 2 |
$25,101 | $25,164 | $23,361 | $2,145 | $4,360 | $80,130 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 3 |
$25,101 | $21,163 | $20,769 | $2,367 | $4,556 | $73,956 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 4 |
$25,101 | $17,775 | $18,466 | $2,612 | $4,781 | $68,735 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 5 |
$25,101 | $14,879 | $16,179 | $2,918 | $5,074 | $64,150 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 6 |
$25,101 | $12,038 | $14,384 | $3,220 | $5,363 | $60,106 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 7 |
$25,101 | $8,132 | $12,789 | $3,553 | $5,676 | $55,251 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 8 |
$25,101 | $2,883 | $11,505 | $3,883 | $5,972 | $49,344 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 9 |
$25,101 | -$193 | $10,596 | $4,160 | $6,234 | $45,898 |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 10* |
$25,101 | $0 | $9,846 | $0 | $5,859 | $40,806 |
| Totals: | $251,008 | $151,425 | $137,895 | $24,857 | $50,219 | $615,405 |
| * 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 Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
|---|---|---|---|---|---|---|
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 1 |
2.86% | 5.65% | — | — | 0.27% | 8.78% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 2 |
2.86% | 2.87% | 2.66% | 0.24% | 0.50% | 9.13% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 3 |
3.14% | 2.65% | 2.60% | 0.30% | 0.57% | 9.25% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 4 |
3.47% | 2.46% | 2.55% | 0.36% | 0.66% | 9.51% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 5 |
3.95% | 2.34% | 2.54% | 0.46% | 0.80% | 10.09% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 6 |
4.50% | 2.16% | 2.58% | 0.58% | 0.96% | 10.78% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 7 |
5.27% | 1.71% | 2.68% | 0.75% | 1.19% | 11.60% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 8 |
6.26% | 0.72% | 2.87% | 0.97% | 1.49% | 12.31% |
| Typical St Petersburg, Florida Nomad™ Property with 3% Discount 9 |
7.38% | -0.06% | 3.11% | 1.22% | 1.83% | 13.49% |
| Totals: | 3.97% | 2.66% | 2.25% | 0.44% | 0.78% | 10.10% |
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 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports