The Real Estate Financial Planner Blueprint™
25 Pay Off Owner-Occupant if FI While Nomading™
Achieved Financial Independence
First achieved in Month 107
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 107.
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 |
---|---|---|---|---|---|---|
$5,529 | $12,201 | $2,485 | $924 | $1,458 | $22,597 | |
$5,529 | $11,878 | $2,399 | $952 | $1,484 | $22,242 | |
$5,529 | $11,545 | $2,316 | $981 | $1,510 | $21,881 | |
$5,529 | $11,093 | $2,236 | $1,010 | $1,546 | $21,414 | |
$5,529 | $9,491 | $2,158 | $1,041 | $1,675 | $19,893 | |
$5,529 | $9,086 | $2,084 | $1,072 | $1,707 | $19,477 | |
$5,529 | $8,670 | $2,011 | $1,104 | $1,740 | $19,054 | |
$5,528 | $0 | $1,784 | $0 | $1,435 | $8,747 | |
Totals: | $44,229 | $73,964 | $17,473 | $7,084 | $12,555 | $155,305 |
* 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 |
---|---|---|---|---|---|---|
7.11% | 15.69% | 3.20% | 1.19% | 1.87% | 29.06% | |
7.70% | 16.55% | 3.34% | 1.33% | 2.07% | 30.98% | |
8.41% | 17.57% | 3.52% | 1.49% | 2.30% | 33.29% | |
9.27% | 18.59% | 3.75% | 1.69% | 2.59% | 35.90% | |
10.12% | 17.37% | 3.95% | 1.90% | 3.07% | 36.42% | |
11.45% | 18.82% | 4.32% | 2.22% | 3.54% | 40.34% | |
13.22% | 20.73% | 4.81% | 2.64% | 4.16% | 45.57% | |
Totals: | 9.22% | 17.62% | 3.74% | 1.69% | 2.65% | 34.92% |
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
- 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
- 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