The Real Estate Financial Planner Blueprint™
07 Buy 10 Nomads™ with 5% Discounts
Achieved Financial Independence
First achieved in Month 113
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 $8,000 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 113.
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 |
---|---|---|---|---|---|---|
$11,642 | $23,357 | $4,799 | $1,887 | $3,451 | $45,136 | |
$11,642 | $22,691 | $4,633 | $1,944 | $3,504 | $44,414 | |
$11,642 | $22,005 | $4,472 | $2,002 | $3,559 | $43,681 | |
$11,642 | $21,299 | $4,317 | $2,062 | $3,615 | $42,936 | |
$11,642 | $18,006 | $4,168 | $2,124 | $3,879 | $39,819 | |
$11,642 | $16,939 | $4,023 | $2,188 | $3,964 | $38,757 | |
$11,640 | $0 | $3,570 | $0 | $3,311 | $18,520 | |
Totals: | $81,492 | $124,298 | $29,983 | $12,207 | $25,284 | $273,263 |
* 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 |
---|---|---|---|---|---|---|
6.88% | 13.79% | 2.83% | 1.11% | 2.04% | 26.66% | |
7.41% | 14.44% | 2.95% | 1.24% | 2.23% | 28.26% | |
8.04% | 15.19% | 3.09% | 1.38% | 2.46% | 30.16% | |
8.80% | 16.10% | 3.26% | 1.56% | 2.73% | 32.46% | |
9.54% | 14.75% | 3.41% | 1.74% | 3.18% | 32.62% | |
10.65% | 15.49% | 3.68% | 2% | 3.63% | 35.44% | |
Totals: | 8.37% | 14.89% | 3.16% | 1.46% | 2.63% | 30.51% |
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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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
- Achieved Financial Independence Goal
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Ideal Financial Independence Goal
- 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 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