The Real Estate Financial Planner Blueprint™
19 Buy 10 Nomads™ with .5 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 97
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 97.
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 |
---|---|---|---|---|---|---|
$7,549 | $14,822 | $3,495 | $1,300 | $1,900 | $29,067 | |
$7,549 | $14,391 | $3,390 | $1,339 | $1,935 | $28,605 | |
$7,549 | $13,947 | $3,289 | $1,379 | $1,970 | $28,135 | |
$7,549 | $11,789 | $3,191 | $1,421 | $2,143 | $26,093 | |
$7,549 | $11,108 | $3,096 | $1,463 | $2,198 | $25,414 | |
$7,549 | $10,566 | $3,004 | $1,507 | $2,241 | $24,867 | |
$7,548 | $0 | $2,678 | $0 | $1,850 | $12,076 | |
Totals: | $52,843 | $76,623 | $22,142 | $8,410 | $14,237 | $174,256 |
* 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 |
---|---|---|---|---|---|---|
7.71% | 15.14% | 3.57% | 1.33% | 1.94% | 29.69% | |
8.44% | 16.10% | 3.79% | 1.50% | 2.16% | 32% | |
9.35% | 17.27% | 4.07% | 1.71% | 2.44% | 34.85% | |
10.25% | 16.01% | 4.33% | 1.93% | 2.91% | 35.44% | |
11.64% | 17.12% | 4.77% | 2.26% | 3.39% | 39.18% | |
13.53% | 18.94% | 5.38% | 2.70% | 4.02% | 44.58% | |
Totals: | 9.80% | 16.57% | 4.21% | 1.82% | 2.68% | 35.08% |
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
- 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
- Achieved Ideal Financial Independence Goal
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports