The Real Estate Financial Planner Blueprint™
19 Buy 10 Nomads™ with .5 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 132
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 $7,000 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 132.
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 |
---|---|---|---|---|---|---|
$11,396 | $17,022 | $5,605 | $1,850 | $2,790 | $38,662 | |
$11,396 | $16,409 | $5,438 | $1,905 | $2,839 | $37,986 | |
$11,396 | $15,777 | $5,275 | $1,963 | $2,889 | $37,300 | |
$11,396 | $15,127 | $5,118 | $2,022 | $2,941 | $36,603 | |
$11,396 | $14,456 | $4,965 | $2,082 | $2,995 | $35,894 | |
$11,396 | $11,199 | $4,817 | $2,145 | $3,256 | $32,812 | |
$11,396 | $10,171 | $4,673 | $2,209 | $3,338 | $31,787 | |
$11,396 | $9,352 | $4,534 | $2,275 | $3,403 | $30,960 | |
$11,393 | $0 | $4,042 | $0 | $2,866 | $18,301 | |
Totals: | $102,558 | $109,514 | $44,466 | $16,450 | $27,318 | $300,306 |
* 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 |
---|---|---|---|---|---|---|
6.58% | 9.84% | 3.24% | 1.07% | 1.61% | 22.34% | |
7.09% | 10.21% | 3.38% | 1.19% | 1.77% | 23.65% | |
7.70% | 10.66% | 3.56% | 1.33% | 1.95% | 25.20% | |
8.43% | 11.19% | 3.79% | 1.50% | 2.18% | 27.07% | |
9.33% | 11.84% | 4.07% | 1.70% | 2.45% | 29.39% | |
10.23% | 10.05% | 4.32% | 1.92% | 2.92% | 29.45% | |
11.61% | 10.36% | 4.76% | 2.25% | 3.40% | 32.37% | |
13.49% | 11.07% | 5.37% | 2.69% | 4.03% | 36.66% | |
Totals: | 8.82% | 10.60% | 3.91% | 1.59% | 2.37% | 27.30% |
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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports