The Real Estate Financial Planner Blueprint™
16 Nomad™ to Short-Term Rental - 25% Higher Rents
Achieved Financial Independence
First achieved in Month 88
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 $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
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 88.
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 |
---|---|---|---|---|---|---|
$7,384 | $16,184 | $3,102 | $1,307 | $2,387 | $30,363 | |
$7,384 | $15,727 | $2,995 | $1,346 | $2,423 | $29,875 | |
$7,384 | $13,447 | $2,891 | $1,386 | $2,606 | $27,713 | |
$7,384 | $12,908 | $2,791 | $1,428 | $2,649 | $27,159 | |
$7,384 | $12,353 | $2,694 | $1,471 | $2,693 | $26,595 | |
$7,384 | $1,047 | $2,601 | $126 | $2,066 | $13,224 | |
$622 | $0 | $0 | $0 | $37 | $659 | |
$7,384 | $16,184 | $3,102 | $1,307 | $2,387 | $30,363 | |
$7,384 | $15,727 | $2,995 | $1,346 | $2,423 | $29,875 | |
$7,384 | $13,447 | $2,891 | $1,386 | $2,606 | $27,713 | |
$7,384 | $12,908 | $2,791 | $1,428 | $2,649 | $27,159 | |
$7,384 | $12,353 | $2,694 | $1,471 | $2,693 | $26,595 | |
$7,384 | $1,047 | $2,601 | $126 | $2,066 | $13,224 | |
$622 | $0 | $0 | $0 | $37 | $659 | |
Totals: | $89,849 | $143,333 | $34,146 | $14,126 | $29,722 | $311,177 |
* 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 |
---|---|---|---|---|---|---|
7.93% | 17.38% | 3.33% | 1.40% | 2.56% | 32.61% | |
8.70% | 18.53% | 3.53% | 1.59% | 2.86% | 35.20% | |
9.43% | 17.17% | 3.69% | 1.77% | 3.33% | 35.39% | |
10.57% | 18.48% | 4% | 2.04% | 3.79% | 38.88% | |
12.06% | 20.17% | 4.40% | 2.40% | 4.40% | 43.43% | |
7.93% | 17.38% | 3.33% | 1.40% | 2.56% | 32.61% | |
8.70% | 18.53% | 3.53% | 1.59% | 2.86% | 35.20% | |
9.43% | 17.17% | 3.69% | 1.77% | 3.33% | 35.39% | |
10.57% | 18.48% | 4% | 2.04% | 3.79% | 38.88% | |
12.06% | 20.17% | 4.40% | 2.40% | 4.40% | 43.43% | |
Totals: | 9.53% | 18.23% | 3.74% | 1.79% | 3.29% | 36.58% |
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
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
- 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
- Achieved Financial Independence Goal
- 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 Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- 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 2 X 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
- 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