The Real Estate Financial Planner Blueprint™
13 Buy 10 Nomads™ with 5% Lower Rents
Achieved Financial Independence
First achieved in Month 117
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 $6,000 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 117.
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 |
---|---|---|---|---|---|---|
$9,419 | $15,351 | $4,246 | $1,571 | $2,787 | $33,374 | |
$9,419 | $14,802 | $4,099 | $1,618 | $2,831 | $32,769 | |
$9,419 | $14,236 | $3,957 | $1,667 | $2,876 | $32,155 | |
$9,419 | $13,654 | $3,820 | $1,717 | $2,923 | $31,532 | |
$9,419 | $10,745 | $3,688 | $1,768 | $3,155 | $28,775 | |
$9,419 | $10,058 | $3,560 | $1,821 | $3,210 | $28,068 | |
$9,419 | $9,350 | $3,437 | $1,876 | $3,267 | $27,348 | |
$9,419 | $0 | $3,317 | $0 | $2,929 | $15,666 | |
$9,419 | $15,351 | $4,246 | $1,571 | $2,787 | $33,374 | |
$9,419 | $14,802 | $4,099 | $1,618 | $2,831 | $32,769 | |
$9,419 | $14,236 | $3,957 | $1,667 | $2,876 | $32,155 | |
$9,419 | $13,654 | $3,820 | $1,717 | $2,923 | $31,532 | |
$9,419 | $10,745 | $3,688 | $1,768 | $3,155 | $28,775 | |
$9,419 | $10,058 | $3,560 | $1,821 | $3,210 | $28,068 | |
$9,419 | $9,350 | $3,437 | $1,876 | $3,267 | $27,348 | |
$9,419 | $0 | $3,317 | $0 | $2,929 | $15,666 | |
Totals: | $150,705 | $176,389 | $60,249 | $24,076 | $47,955 | $459,373 |
* 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 |
---|---|---|---|---|---|---|
6.87% | 11.19% | 3.10% | 1.15% | 2.03% | 24.33% | |
7.42% | 11.66% | 3.23% | 1.27% | 2.23% | 25.80% | |
8.07% | 12.20% | 3.39% | 1.43% | 2.47% | 27.56% | |
8.87% | 12.86% | 3.60% | 1.62% | 2.75% | 29.70% | |
9.63% | 10.99% | 3.77% | 1.81% | 3.23% | 29.42% | |
10.83% | 11.56% | 4.09% | 2.09% | 3.69% | 32.26% | |
12.39% | 12.30% | 4.52% | 2.47% | 4.30% | 35.98% | |
6.87% | 11.19% | 3.10% | 1.15% | 2.03% | 24.33% | |
7.42% | 11.66% | 3.23% | 1.27% | 2.23% | 25.80% | |
8.07% | 12.20% | 3.39% | 1.43% | 2.47% | 27.56% | |
8.87% | 12.86% | 3.60% | 1.62% | 2.75% | 29.70% | |
9.63% | 10.99% | 3.77% | 1.81% | 3.23% | 29.42% | |
10.83% | 11.56% | 4.09% | 2.09% | 3.69% | 32.26% | |
12.39% | 12.30% | 4.52% | 2.47% | 4.30% | 35.98% | |
Totals: | 8.82% | 11.79% | 3.58% | 1.61% | 2.81% | 28.62% |
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 $6,000 and a Ideal Target Monthly Income in Retirement™ of $9,000 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
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- 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
- 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
- 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
- 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