The Real Estate Financial Planner Blueprint™
20 Buy 10 Nomads™ with .25 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 747
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 $9,000 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 747.
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 |
---|---|---|---|---|---|---|
$81,174 | $94,776 | $0 | $0 | $4,330 | $180,280 | |
$81,174 | $91,838 | $0 | $0 | $4,304 | $177,316 | |
$81,174 | $93,462 | $0 | $6,860 | $4,318 | $185,815 | |
$81,174 | -$7,745 | $58,851 | $9,062 | $12,561 | $153,903 | |
$81,174 | -$34,600 | $46,150 | $11,283 | $14,563 | $118,571 | |
$81,174 | $0 | $33,709 | $0 | $17,260 | $132,144 | |
$81,174 | $94,776 | $0 | $0 | $4,330 | $180,280 | |
$81,174 | $91,838 | $0 | $0 | $4,304 | $177,316 | |
$81,174 | $93,462 | $0 | $6,860 | $4,318 | $185,815 | |
$81,174 | -$7,745 | $58,851 | $9,062 | $12,561 | $153,903 | |
$81,174 | -$34,600 | $46,150 | $11,283 | $14,563 | $118,571 | |
$81,174 | $0 | $33,709 | $0 | $17,260 | $132,144 | |
Totals: | $974,092 | $475,460 | $277,420 | $54,412 | $114,674 | $1,896,059 |
* 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 |
---|---|---|---|---|---|---|
2.90% | 3.39% | — | — | 0.15% | 6.45% | |
2.90% | 3.28% | — | — | 0.15% | 6.34% | |
2.90% | 3.34% | — | 0.25% | 0.15% | 6.64% | |
3.69% | -0.35% | 2.67% | 0.41% | 0.57% | 6.99% | |
5.02% | -2.14% | 2.85% | 0.70% | 0.90% | 7.33% | |
2.90% | 3.39% | — | — | 0.15% | 6.45% | |
2.90% | 3.28% | — | — | 0.15% | 6.34% | |
2.90% | 3.34% | — | 0.25% | 0.15% | 6.64% | |
3.69% | -0.35% | 2.67% | 0.41% | 0.57% | 6.99% | |
5.02% | -2.14% | 2.85% | 0.70% | 0.90% | 7.33% | |
Totals: | 3.32% | 1.95% | 0.86% | 0.22% | 0.33% | 6.68% |
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 $9,000 and a Ideal Target Monthly Income in Retirement™ of $14,000 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal 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
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports