The Real Estate Financial Planner Blueprint™
Fort Wayne, Indiana Nomad™

Achieved Financial Independence
First achieved in Month 583

The following  Goal chart shows our progress toward achieving this goal of financial independence.

Financial independence is typically a combination of the Safe Withdrawl Rate for the  Scenario from the  Account and the cash flow from  Properties.

We typically think of hitting our Target Monthly Income in Retirement of $5,000 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 583.

Return in Dollars + Reserves

Here's the return in dollars + reserves for the  Properties owned.

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% RID+R12™ Total
Typical Fort Wayne, Indiana Nomad™ Property 1 $22,191 $30,029 $0 $0 $1,656 $53,876
Typical Fort Wayne, Indiana Nomad™ Property 2 $22,191 $29,693 $0 $0 $1,653 $53,537
Typical Fort Wayne, Indiana Nomad™ Property 3 $22,191 $30,142 $0 $0 $1,657 $53,990
Typical Fort Wayne, Indiana Nomad™ Property 4 $22,191 $29,917 $0 $1,880 $1,655 $55,643
Typical Fort Wayne, Indiana Nomad™ Property 5 $22,191 $3,334 $17,641 $2,301 $3,802 $49,269
Typical Fort Wayne, Indiana Nomad™ Property 6 $22,191 -$1,459 $14,193 $2,761 $4,236 $41,922
Typical Fort Wayne, Indiana Nomad™ Property 7 $22,191 -$6,005 $12,582 $3,054 $4,499 $36,321
Typical Fort Wayne, Indiana Nomad™ Property 8 $22,191 -$10,557 $10,862 $3,455 $4,873 $30,824
Typical Fort Wayne, Indiana Nomad™ Property 9 $22,191 -$15,609 $9,406 $3,898 $5,288 $25,173
Typical Fort Wayne, Indiana Nomad™ Property 10* $22,191 $0 $8,144 $0 $5,809 $36,144
Totals: $221,909 $89,484 $72,827 $17,349 $35,130 $436,699
* 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 owned that have rent. We are specifically excluding owner-occupied property here.

Property Appreciation Cash Flow Debt Paydown Cash Flow from Deprec.™ +12 Mos Reserves @ 8% ROE+R12™ Total
Typical Fort Wayne, Indiana Nomad™ Property 1 2.88% 3.90% — — 0.21% 6.99%
Typical Fort Wayne, Indiana Nomad™ Property 2 2.88% 3.85% — — 0.21% 6.95%
Typical Fort Wayne, Indiana Nomad™ Property 3 2.88% 3.91% — — 0.22% 7.01%
Typical Fort Wayne, Indiana Nomad™ Property 4 2.88% 3.88% — 0.24% 0.21% 7.22%
Typical Fort Wayne, Indiana Nomad™ Property 5 3.37% 0.51% 2.68% 0.35% 0.58% 7.49%
Typical Fort Wayne, Indiana Nomad™ Property 6 4.21% -0.28% 2.69% 0.52% 0.80% 7.95%
Typical Fort Wayne, Indiana Nomad™ Property 7 4.90% -1.32% 2.78% 0.67% 0.99% 8.01%
Typical Fort Wayne, Indiana Nomad™ Property 8 6.17% -2.94% 3.02% 0.96% 1.36% 8.57%
Typical Fort Wayne, Indiana Nomad™ Property 9 8.45% -5.94% 3.58% 1.48% 2.01% 9.58%
Totals: 3.74% 1.67% 1.21% 0.32% 0.55% 7.50%

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 at the time of achieving your  Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections

Reports