The Real Estate Financial Planner Blueprint™
02 Nomad™ Earn 10% Less Income from Job
Achieved Financial Independence
First achieved in Month 807
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 $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
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 807.
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 |
---|---|---|---|---|---|---|
$147,305 | $302,707 | $61,705 | $26,130 | $34,654 | $572,501 | |
$147,305 | $290,645 | $59,567 | $26,914 | $35,619 | $560,050 | |
$147,305 | $247,970 | $57,502 | $27,722 | $39,033 | $519,532 | |
$147,305 | $237,195 | $55,510 | $28,553 | $39,895 | $508,458 | |
$147,305 | $226,096 | $53,586 | $29,410 | $40,783 | $497,181 | |
$147,275 | $0 | $47,546 | $0 | $33,204 | $228,025 | |
Totals: | $883,801 | $1,304,612 | $335,416 | $138,730 | $223,188 | $2,885,746 |
* 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 |
---|---|---|---|---|---|---|
8.76% | 18.01% | 3.67% | 1.55% | 2.06% | 34.05% | |
9.69% | 19.13% | 3.92% | 1.77% | 2.34% | 36.85% | |
10.63% | 17.90% | 4.15% | 2% | 2.82% | 37.49% | |
12.11% | 19.50% | 4.56% | 2.35% | 3.28% | 41.80% | |
14.10% | 21.65% | 5.13% | 2.82% | 3.91% | 47.61% | |
Totals: | 10.76% | 19.05% | 4.20% | 2.03% | 2.77% | 38.81% |
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 $19,000 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
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- 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
- Final Month Summary
Reports