The Real Estate Financial Planner Blueprint™
29 Jersey City, New Jersey Nomad™ Starting with $0
Achieved Financial Independence
First achieved in 
Month 207
The following 
Goal
Financial independence is typically a combination of the Safe Withdrawl Rate for the 
Scenario from the 
Account
Properties
We typically think of hitting our Target Monthly Income in Retirement of $13,000 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 Scenario
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 207.
Return in Dollars + Reserves
Here's the return in dollars + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Jersey City, New Jersey Nomad™ Property - $0 Start 1 |
$27,193 | $36,124 | $13,002 | $4,318 | $6,627 | $87,263 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 2 |
$27,193 | $34,879 | $12,551 | $4,447 | $6,750 | $85,820 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 3 |
$27,193 | $33,193 | $12,080 | $4,592 | $6,884 | $83,943 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 4 |
$27,193 | $31,588 | $11,662 | $4,730 | $7,013 | $82,186 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 5 |
$27,193 | $29,935 | $11,258 | $4,872 | $7,145 | $80,403 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 6 |
$27,193 | $25,503 | $10,868 | $5,018 | $7,500 | $76,081 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 7 |
$27,193 | $19,730 | $10,491 | $5,168 | $7,962 | $70,544 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 8 |
$27,193 | $17,722 | $10,128 | $5,323 | $8,122 | $68,488 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 9* |
$27,193 | $0 | $9,777 | $0 | $7,334 | $44,303 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 1 |
$27,193 | $36,124 | $13,002 | $4,318 | $6,627 | $87,263 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 2 |
$27,193 | $34,879 | $12,551 | $4,447 | $6,750 | $85,820 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 3 |
$27,193 | $33,193 | $12,080 | $4,592 | $6,884 | $83,943 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 4 |
$27,193 | $31,588 | $11,662 | $4,730 | $7,013 | $82,186 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 5 |
$27,193 | $29,935 | $11,258 | $4,872 | $7,145 | $80,403 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 6 |
$27,193 | $25,503 | $10,868 | $5,018 | $7,500 | $76,081 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 7 |
$27,193 | $19,730 | $10,491 | $5,168 | $7,962 | $70,544 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 8 |
$27,193 | $17,722 | $10,128 | $5,323 | $8,122 | $68,488 |
| Jersey City, New Jersey Nomad™ Property - $0 Start 9* |
$27,193 | $0 | $9,777 | $0 | $7,334 | $44,303 |
| Totals: | $489,474 | $457,350 | $203,631 | $76,934 | $130,672 | $1,358,060 |
| * 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 Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
|---|---|---|---|---|---|---|
| Jersey City, New Jersey Nomad™ Property - $0 Start 1 |
6.34% | 8.42% | 3.03% | 1.01% | 1.55% | 20.35% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 2 |
6.79% | 8.72% | 3.14% | 1.11% | 1.69% | 21.44% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 3 |
7.38% | 9% | 3.28% | 1.25% | 1.87% | 22.77% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 4 |
8.02% | 9.32% | 3.44% | 1.39% | 2.07% | 24.24% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 5 |
8.80% | 9.69% | 3.64% | 1.58% | 2.31% | 26.01% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 6 |
9.67% | 9.07% | 3.86% | 1.78% | 2.67% | 27.05% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 7 |
10.70% | 7.76% | 4.13% | 2.03% | 3.13% | 27.75% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 8 |
12.20% | 7.95% | 4.54% | 2.39% | 3.64% | 30.73% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 1 |
6.34% | 8.42% | 3.03% | 1.01% | 1.55% | 20.35% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 2 |
6.79% | 8.72% | 3.14% | 1.11% | 1.69% | 21.44% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 3 |
7.38% | 9% | 3.28% | 1.25% | 1.87% | 22.77% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 4 |
8.02% | 9.32% | 3.44% | 1.39% | 2.07% | 24.24% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 5 |
8.80% | 9.69% | 3.64% | 1.58% | 2.31% | 26.01% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 6 |
9.67% | 9.07% | 3.86% | 1.78% | 2.67% | 27.05% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 7 |
10.70% | 7.76% | 4.13% | 2.03% | 3.13% | 27.75% |
| Jersey City, New Jersey Nomad™ Property - $0 Start 8 |
12.20% | 7.95% | 4.54% | 2.39% | 3.64% | 30.73% |
| Totals: | 8.35% | 8.78% | 3.53% | 1.48% | 2.23% | 24.37% |
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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 at the time of achieving your Goal
Scenario into my Real Estate Financial Planner™ Software Account
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
- 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 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 Ideal Financial Independence Goal
- Achieved 2 X 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
- 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