The Real Estate Financial Planner Blueprint™
20 Buy 10 Nomads™ with .25 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 483
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 483.
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 |
---|---|---|---|---|---|---|
$53,678 | $96,779 | $0 | $0 | $2,936 | $153,393 | |
$53,678 | $96,483 | $0 | $2,149 | $2,933 | $155,244 | |
$53,678 | $39,788 | $47,895 | $4,969 | $7,443 | $153,773 | |
$53,678 | $31,852 | $40,766 | $5,747 | $8,156 | $140,199 | |
$53,678 | $23,121 | $35,465 | $6,516 | $8,855 | $127,635 | |
$53,678 | $13,839 | $31,107 | $7,334 | $9,597 | $115,555 | |
$53,678 | $2,506 | $27,284 | $8,254 | $10,425 | $102,148 | |
$53,678 | -$8,476 | $24,128 | $9,222 | $11,304 | $89,856 | |
$53,678 | -$14,260 | $22,597 | $9,783 | $11,819 | $83,618 | |
$53,678 | $0 | $21,048 | $0 | $12,428 | $87,154 | |
$53,678 | $96,779 | $0 | $0 | $2,936 | $153,393 | |
$53,678 | $96,483 | $0 | $2,149 | $2,933 | $155,244 | |
$53,678 | $39,788 | $47,895 | $4,969 | $7,443 | $153,773 | |
$53,678 | $31,852 | $40,766 | $5,747 | $8,156 | $140,199 | |
$53,678 | $23,121 | $35,465 | $6,516 | $8,855 | $127,635 | |
$53,678 | $13,839 | $31,107 | $7,334 | $9,597 | $115,555 | |
$53,678 | $2,506 | $27,284 | $8,254 | $10,425 | $102,148 | |
$53,678 | -$8,476 | $24,128 | $9,222 | $11,304 | $89,856 | |
$53,678 | -$14,260 | $22,597 | $9,783 | $11,819 | $83,618 | |
$53,678 | $0 | $21,048 | $0 | $12,428 | $87,154 | |
Totals: | $1,073,563 | $563,267 | $500,580 | $107,949 | $171,793 | $2,417,152 |
* 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% | 5.23% | — | — | 0.16% | 8.29% | |
2.90% | 5.21% | — | 0.12% | 0.16% | 8.39% | |
3.02% | 2.24% | 2.70% | 0.28% | 0.42% | 8.66% | |
3.51% | 2.08% | 2.67% | 0.38% | 0.53% | 9.18% | |
4.09% | 1.76% | 2.70% | 0.50% | 0.68% | 9.73% | |
4.87% | 1.26% | 2.82% | 0.67% | 0.87% | 10.48% | |
6.07% | 0.28% | 3.09% | 0.93% | 1.18% | 11.56% | |
8.03% | -1.27% | 3.61% | 1.38% | 1.69% | 13.44% | |
9.79% | -2.60% | 4.12% | 1.78% | 2.16% | 15.25% | |
2.90% | 5.23% | — | — | 0.16% | 8.29% | |
2.90% | 5.21% | — | 0.12% | 0.16% | 8.39% | |
3.02% | 2.24% | 2.70% | 0.28% | 0.42% | 8.66% | |
3.51% | 2.08% | 2.67% | 0.38% | 0.53% | 9.18% | |
4.09% | 1.76% | 2.70% | 0.50% | 0.68% | 9.73% | |
4.87% | 1.26% | 2.82% | 0.67% | 0.87% | 10.48% | |
6.07% | 0.28% | 3.09% | 0.93% | 1.18% | 11.56% | |
8.03% | -1.27% | 3.61% | 1.38% | 1.69% | 13.44% | |
9.79% | -2.60% | 4.12% | 1.78% | 2.16% | 15.25% | |
Totals: | 4.19% | 2.45% | 1.99% | 0.47% | 0.64% | 9.74% |
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
- 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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- 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
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports