The Real Estate Financial Planner Blueprint™
17 Nomad™ to Short-Term Rental - 50% Higher Rents
Achieved Financial Independence
First achieved in Month 135
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 135.
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 |
---|---|---|---|---|---|---|
$7,486 | $10,151 | $3,611 | $1,180 | $2,460 | $24,889 | |
$7,486 | $9,739 | $3,486 | $1,215 | $2,493 | $24,420 | |
$7,486 | $9,314 | $3,365 | $1,252 | $2,527 | $23,944 | |
$7,486 | $8,876 | $3,248 | $1,289 | $2,562 | $23,463 | |
$7,486 | $8,426 | $3,136 | $1,328 | $2,598 | $22,974 | |
$7,486 | $7,813 | $3,027 | $1,368 | $2,647 | $22,342 | |
$7,486 | $5,644 | $2,922 | $1,409 | $2,821 | $20,282 | |
$7,486 | $5,096 | $2,821 | $1,451 | $2,865 | $19,720 | |
$7,486 | $4,532 | $2,723 | $1,495 | $2,910 | $19,147 | |
$7,485 | $0 | $2,416 | $0 | $2,170 | $12,072 | |
Totals: | $74,861 | $69,591 | $30,757 | $11,987 | $26,056 | $213,252 |
* 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 |
---|---|---|---|---|---|---|
5.85% | 7.93% | 2.82% | 0.92% | 1.92% | 19.43% | |
6.23% | 8.10% | 2.90% | 1.01% | 2.07% | 20.31% | |
6.67% | 8.30% | 3% | 1.12% | 2.25% | 21.34% | |
7.19% | 8.52% | 3.12% | 1.24% | 2.46% | 22.53% | |
7.81% | 8.79% | 3.27% | 1.38% | 2.71% | 23.96% | |
8.54% | 8.91% | 3.45% | 1.56% | 3.02% | 25.48% | |
9.26% | 6.98% | 3.61% | 1.74% | 3.49% | 25.07% | |
10.36% | 7.05% | 3.90% | 2.01% | 3.96% | 27.28% | |
11.78% | 7.13% | 4.29% | 2.35% | 4.58% | 30.13% | |
Totals: | 7.79% | 8.05% | 3.28% | 1.39% | 2.76% | 23.26% |
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
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- 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