The Real Estate Financial Planner Blueprint™
07 Buy 10 Nomads™ with 5% Discounts
Achieved Financial Independence
First achieved in 
Month 119
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 $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 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 119.
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 |
|---|---|---|---|---|---|---|
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 1 |
$6,327 | $10,721 | $2,799 | $967 | $1,439 | $22,252 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 2 |
$6,327 | $10,380 | $2,702 | $996 | $1,467 | $21,870 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 3 |
$6,327 | $10,029 | $2,608 | $1,026 | $1,495 | $21,483 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 4 |
$6,327 | $9,667 | $2,518 | $1,056 | $1,524 | $21,091 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 5 |
$6,327 | $9,294 | $2,430 | $1,088 | $1,553 | $20,693 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 6 |
$6,327 | $8,910 | $2,346 | $1,121 | $1,584 | $20,288 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 7 |
$6,327 | $7,120 | $2,265 | $1,154 | $1,727 | $18,594 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 8 |
$6,327 | $6,541 | $2,186 | $1,189 | $1,774 | $18,016 |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 9* |
$6,325 | $0 | $1,940 | $0 | $1,476 | $9,742 |
| Totals: | $56,939 | $72,661 | $21,794 | $8,596 | $14,039 | $174,029 |
| * 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 |
|---|---|---|---|---|---|---|
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 1 |
6.32% | 10.70% | 2.79% | 0.97% | 1.44% | 22.22% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 2 |
6.75% | 11.07% | 2.88% | 1.06% | 1.56% | 23.33% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 3 |
7.25% | 11.49% | 2.99% | 1.18% | 1.71% | 24.62% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 4 |
7.84% | 11.99% | 3.12% | 1.31% | 1.89% | 26.15% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 5 |
8.56% | 12.57% | 3.29% | 1.47% | 2.10% | 27.98% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 6 |
9.43% | 13.27% | 3.50% | 1.67% | 2.36% | 30.23% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 7 |
10.28% | 11.56% | 3.68% | 1.87% | 2.81% | 30.20% |
| Typical Fayetteville, North Carolina Nomad™ Property with 5% Discount 8 |
11.57% | 11.96% | 4% | 2.17% | 3.24% | 32.95% |
| Totals: | 8.17% | 11.74% | 3.21% | 1.39% | 2.03% | 26.53% |
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 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
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- 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