The Real Estate Financial Planner Blueprint™
18 Nomad™ to Short-Term Rental - 75% Higher Rents
Achieved Financial Independence
First achieved in Month 171
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 $12,000 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 171.
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 |
---|---|---|---|---|---|---|
$24,890 | $29,903 | $12,006 | $3,923 | $6,251 | $76,974 | |
$24,890 | $28,532 | $11,590 | $4,041 | $6,361 | $75,414 | |
$24,890 | $27,120 | $11,188 | $4,162 | $6,474 | $73,834 | |
$24,890 | $25,665 | $10,801 | $4,287 | $6,590 | $72,233 | |
$24,890 | $24,167 | $10,426 | $4,415 | $6,710 | $70,609 | |
$24,890 | $22,129 | $10,065 | $4,548 | $6,873 | $68,505 | |
$24,890 | $14,918 | $9,716 | $4,684 | $7,450 | $61,659 | |
$24,890 | $13,097 | $9,380 | $4,825 | $7,596 | $59,788 | |
$24,890 | $11,222 | $9,055 | $4,969 | $7,746 | $57,882 | |
$24,885 | $0 | $8,034 | $0 | $5,732 | $38,651 | |
Totals: | $248,898 | $196,752 | $102,260 | $39,853 | $67,784 | $655,548 |
* 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 |
---|---|---|---|---|---|---|
6.20% | 7.44% | 2.99% | 0.98% | 1.56% | 19.16% | |
6.63% | 7.60% | 3.09% | 1.08% | 1.69% | 20.08% | |
7.13% | 7.77% | 3.21% | 1.19% | 1.85% | 21.15% | |
7.73% | 7.97% | 3.35% | 1.33% | 2.05% | 22.43% | |
8.44% | 8.20% | 3.54% | 1.50% | 2.28% | 23.96% | |
9.31% | 8.27% | 3.76% | 1.70% | 2.57% | 25.61% | |
10.17% | 6.09% | 3.97% | 1.91% | 3.04% | 25.19% | |
11.51% | 6.06% | 4.34% | 2.23% | 3.51% | 27.65% | |
13.30% | 6% | 4.84% | 2.66% | 4.14% | 30.93% | |
Totals: | 8.43% | 7.40% | 3.54% | 1.50% | 2.33% | 23.20% |
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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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
- 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 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