The Real Estate Financial Planner Blueprint™
31 Nomad™ Payoff Lowest Balance Mortgages In Full
Achieved Financial Independence
First achieved in Month 255
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 $6,000 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 255.
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 |
---|---|---|---|---|---|---|
$13,947 | $31,848 | $0 | $1,648 | $1,141 | $48,583 | |
$13,947 | $31,951 | $0 | $1,697 | $1,141 | $48,736 | |
$13,947 | $32,570 | $0 | $1,859 | $1,147 | $49,522 | |
$13,947 | $29,498 | $246,479 | $2,002 | $1,292 | $293,217 | |
$13,947 | $6,638 | $6,989 | $2,129 | $3,121 | $32,824 | |
$13,947 | $5,535 | $6,513 | $2,259 | $3,246 | $31,499 | |
$13,947 | $4,477 | $6,214 | $2,349 | $3,330 | $30,317 | |
$13,947 | $3,249 | $5,999 | $2,420 | $3,392 | $29,006 | |
$13,947 | $1,825 | $5,656 | $2,542 | $3,506 | $27,476 | |
$13,947 | $0 | $5,460 | $0 | $3,486 | $22,892 | |
Totals: | $139,466 | $147,591 | $283,310 | $18,904 | $24,803 | $614,074 |
* 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 |
---|---|---|---|---|---|---|
2.87% | 6.56% | — | 0.34% | 0.23% | 10.01% | |
2.87% | 6.58% | — | 0.35% | 0.24% | 10.04% | |
2.87% | 6.71% | — | 0.38% | 0.24% | 10.20% | |
2.99% | 6.32% | 52.79% | 0.43% | 0.28% | 62.80% | |
5.89% | 2.80% | 2.95% | 0.90% | 1.32% | 13.86% | |
6.71% | 2.66% | 3.14% | 1.09% | 1.56% | 15.16% | |
7.42% | 2.38% | 3.31% | 1.25% | 1.77% | 16.14% | |
8.08% | 1.88% | 3.47% | 1.40% | 1.96% | 16.80% | |
9.49% | 1.24% | 3.85% | 1.73% | 2.39% | 18.70% | |
Totals: | 4.37% | 5.13% | 9.66% | 0.66% | 0.74% | 20.56% |
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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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
- Paid Off Mortgage In Full With Lump Sum
- 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
- Paid Off Mortgage In Full With Lump Sum
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Achieved Financial Independence Goal
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports