The Real Estate Financial Planner Blueprint™
18 Nomad™ to Short-Term Rental - 75% Higher Rents
Achieved Financial Independence
First achieved in Month 111
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 $7,000 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 111.
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 |
---|---|---|---|---|---|---|
$12,811 | $22,403 | $5,559 | $2,206 | $3,606 | $46,585 | |
$12,811 | $21,632 | $5,366 | $2,273 | $3,668 | $45,749 | |
$12,811 | $20,583 | $5,180 | $2,341 | $3,751 | $44,666 | |
$12,811 | $16,871 | $5,001 | $2,411 | $4,048 | $41,143 | |
$12,811 | $15,934 | $4,828 | $2,483 | $4,123 | $40,180 | |
$12,811 | $14,969 | $4,660 | $2,558 | $4,201 | $39,199 | |
$12,808 | $0 | $4,135 | $0 | $2,974 | $19,917 | |
Totals: | $89,674 | $112,393 | $34,730 | $14,272 | $26,371 | $277,439 |
* 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 |
---|---|---|---|---|---|---|
7.61% | 13.30% | 3.30% | 1.31% | 2.14% | 27.65% | |
8.30% | 14.01% | 3.48% | 1.47% | 2.38% | 29.63% | |
9.13% | 14.67% | 3.69% | 1.67% | 2.67% | 31.83% | |
9.96% | 13.11% | 3.89% | 1.87% | 3.15% | 31.97% | |
11.24% | 13.98% | 4.24% | 2.18% | 3.62% | 35.25% | |
12.94% | 15.12% | 4.71% | 2.58% | 4.24% | 39.60% | |
Totals: | 9.55% | 13.96% | 3.80% | 1.77% | 2.91% | 32% |
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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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
- 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports