The Real Estate Financial Planner Blueprint™
05 Nomad™ with Pro Property Manager at 10% of Rents
Achieved Financial Independence
First achieved in 
Month 401
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 401.
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 Corpus Christi, Texas Nomad™ Property with 10% Property Management 1 |
$15,287 | $28,492 | $0 | $0 | $2,470 | $46,250 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 2 |
$15,287 | $28,609 | $0 | $1,295 | $2,473 | $47,665 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 3 |
$15,287 | $10,080 | $12,478 | $1,550 | $3,908 | $43,304 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 4 |
$15,287 | $6,902 | $10,218 | $1,833 | $4,174 | $38,415 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 5 |
$15,287 | $4,279 | $8,848 | $2,068 | $4,396 | $34,878 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 6 |
$15,287 | $1,305 | $7,661 | $2,334 | $4,645 | $31,232 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 7 |
$15,287 | -$2,533 | $6,634 | $2,633 | $4,917 | $26,938 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 8 |
$15,287 | -$9,267 | $5,812 | $2,941 | $5,526 | $20,300 |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 9* |
$15,287 | $0 | $5,512 | $0 | $4,707 | $25,507 |
| Totals: | $137,586 | $67,868 | $57,163 | $14,654 | $37,217 | $314,488 |
| * 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 Corpus Christi, Texas Nomad™ Property with 10% Property Management 1 |
2.79% | 5.20% | — | — | 0.45% | 8.45% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 2 |
2.79% | 5.23% | — | 0.24% | 0.45% | 8.71% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 3 |
3.18% | 2.10% | 2.60% | 0.32% | 0.81% | 9.01% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 4 |
3.84% | 1.73% | 2.57% | 0.46% | 1.05% | 9.65% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 5 |
4.53% | 1.27% | 2.62% | 0.61% | 1.30% | 10.33% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 6 |
5.56% | 0.47% | 2.79% | 0.85% | 1.69% | 11.36% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 7 |
7.33% | -1.21% | 3.18% | 1.26% | 2.36% | 12.91% |
| Typical Corpus Christi, Texas Nomad™ Property with 10% Property Management 8 |
10.31% | -6.25% | 3.92% | 1.98% | 3.73% | 13.69% |
| Totals: | 4.16% | 2.31% | 1.75% | 0.50% | 1.10% | 9.82% |
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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports