The Real Estate Financial Planner Blueprint™
17 Nomad™ to Short-Term Rental - 50% Higher Rents
Achieved Financial Independence
First achieved in Month 123
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 $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
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 123.
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 |
---|---|---|---|---|---|---|
$7,708 | $11,583 | $3,589 | $1,251 | $2,648 | $26,779 | |
$7,708 | $11,146 | $3,465 | $1,289 | $2,683 | $26,290 | |
$7,708 | $10,695 | $3,345 | $1,327 | $2,719 | $25,794 | |
$7,708 | $10,231 | $3,229 | $1,367 | $2,756 | $25,291 | |
$7,708 | $9,600 | $3,117 | $1,408 | $2,806 | $24,640 | |
$7,708 | $7,367 | $3,009 | $1,451 | $2,985 | $22,519 | |
$7,708 | $6,803 | $2,905 | $1,494 | $3,030 | $21,940 | |
$7,708 | $6,223 | $2,804 | $1,539 | $3,077 | $21,350 | |
$7,706 | $0 | $2,488 | $0 | $2,274 | $12,469 | |
Totals: | $69,370 | $73,649 | $27,950 | $11,127 | $24,977 | $207,072 |
* 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 |
---|---|---|---|---|---|---|
6.18% | 9.28% | 2.88% | 1% | 2.12% | 21.46% | |
6.61% | 9.56% | 2.97% | 1.11% | 2.30% | 22.56% | |
7.12% | 9.88% | 3.09% | 1.23% | 2.51% | 23.84% | |
7.73% | 10.26% | 3.24% | 1.37% | 2.76% | 25.35% | |
8.44% | 10.52% | 3.41% | 1.54% | 3.07% | 26.99% | |
9.14% | 8.74% | 3.57% | 1.72% | 3.54% | 26.72% | |
10.22% | 9.02% | 3.85% | 1.98% | 4.02% | 29.08% | |
11.60% | 9.37% | 4.22% | 2.32% | 4.63% | 32.14% | |
Totals: | 8.04% | 9.61% | 3.32% | 1.45% | 2.96% | 25.38% |
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
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
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- 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