The Real Estate Financial Planner Blueprint™
33 10 25% Down Rental Properties (no Owner-Occupant)
Achieved Financial Independence
First achieved in Month 135
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 135.
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 |
---|---|---|---|---|---|---|
$4,856 | $9,606 | $1,730 | $790 | $1,211 | $18,193 | |
$4,856 | $9,709 | $1,620 | $832 | $1,247 | $18,264 | |
$4,856 | $8,949 | $1,540 | $866 | $1,268 | $17,479 | |
$4,856 | $8,738 | $1,479 | $894 | $1,290 | $17,256 | |
$4,856 | $8,418 | $1,433 | $916 | $1,306 | $16,928 | |
$4,856 | $8,723 | $1,393 | $937 | $1,326 | $17,234 | |
$4,856 | $8,324 | $1,358 | $955 | $1,338 | $16,831 | |
$4,856 | $7,891 | $1,329 | $972 | $1,348 | $16,395 | |
$4,856 | $8,086 | $1,304 | $986 | $1,362 | $16,594 | |
$4,855 | $8,358 | $1,180 | $999 | $1,306 | $16,697 | |
Totals: | $48,557 | $86,802 | $14,364 | $9,146 | $13,001 | $171,871 |
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 |
---|---|---|---|---|---|---|
5.14% | 10.17% | 1.83% | 0.84% | 1.28% | 19.25% | |
5.55% | 11.11% | 1.85% | 0.95% | 1.43% | 20.89% | |
5.93% | 10.94% | 1.88% | 1.06% | 1.55% | 21.36% | |
6.29% | 11.31% | 1.91% | 1.16% | 1.67% | 22.34% | |
6.59% | 11.43% | 1.95% | 1.24% | 1.77% | 22.99% | |
6.89% | 12.39% | 1.98% | 1.33% | 1.88% | 24.47% | |
7.20% | 12.34% | 2.01% | 1.42% | 1.98% | 24.95% | |
7.49% | 12.17% | 2.05% | 1.50% | 2.08% | 25.29% | |
7.76% | 12.92% | 2.08% | 1.58% | 2.18% | 26.51% | |
8.11% | 13.96% | 1.97% | 1.67% | 2.18% | 27.88% | |
Totals: | 6.56% | 11.73% | 1.94% | 1.24% | 1.76% | 23.23% |
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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Final Month Summary
Reports