The Real Estate Financial Planner Blueprint™
18 Nomad™ to Short-Term Rental - 75% Higher Rents
Achieved Financial Independence
First achieved in Month 134
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 134.
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 |
---|---|---|---|---|---|---|
$6,964 | $10,330 | $3,359 | $1,098 | $2,256 | $24,006 | |
$6,964 | $9,946 | $3,243 | $1,131 | $2,286 | $23,569 | |
$6,964 | $9,551 | $3,130 | $1,164 | $2,318 | $23,127 | |
$6,964 | $9,144 | $3,022 | $1,199 | $2,350 | $22,679 | |
$6,964 | $8,725 | $2,917 | $1,235 | $2,384 | $22,225 | |
$6,964 | $8,154 | $2,816 | $1,272 | $2,430 | $21,636 | |
$6,964 | $6,137 | $2,718 | $1,311 | $2,591 | $19,721 | |
$6,964 | $5,627 | $2,624 | $1,350 | $2,632 | $19,197 | |
$6,964 | $5,103 | $2,533 | $1,390 | $2,674 | $18,664 | |
$6,963 | $0 | $2,248 | $0 | $1,977 | $11,187 | |
Totals: | $69,638 | $72,716 | $28,611 | $11,150 | $23,897 | $206,012 |
* 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 |
---|---|---|---|---|---|---|
5.87% | 8.70% | 2.83% | 0.92% | 1.90% | 20.22% | |
6.25% | 8.93% | 2.91% | 1.01% | 2.05% | 21.16% | |
6.70% | 9.19% | 3.01% | 1.12% | 2.23% | 22.24% | |
7.22% | 9.48% | 3.13% | 1.24% | 2.44% | 23.51% | |
7.84% | 9.83% | 3.29% | 1.39% | 2.68% | 25.03% | |
8.58% | 10.05% | 3.47% | 1.57% | 2.99% | 26.66% | |
9.31% | 8.20% | 3.63% | 1.75% | 3.46% | 26.35% | |
10.42% | 8.42% | 3.93% | 2.02% | 3.94% | 28.72% | |
11.86% | 8.69% | 4.32% | 2.37% | 4.56% | 31.80% | |
Totals: | 7.83% | 9.08% | 3.29% | 1.39% | 2.74% | 24.33% |
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
- Achieved Financial Independence Goal
- 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