The Real Estate Financial Planner Blueprint™
19 Buy 10 Nomads™ with .5 Better Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 700
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 $12,000 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 700.
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 |
---|---|---|---|---|---|---|
$75,334 | $101,592 | $0 | $0 | $8,158 | $185,084 | |
$75,334 | $101,142 | $0 | $0 | $8,154 | $184,629 | |
$75,334 | $101,142 | $0 | $0 | $8,154 | $184,629 | |
$75,334 | $104,320 | $0 | $6,382 | $8,182 | $194,218 | |
$75,334 | $15,904 | $59,104 | $7,754 | $15,013 | $173,108 | |
$75,334 | $2,364 | $51,572 | $8,857 | $15,976 | $154,103 | |
$75,334 | -$14,871 | $43,328 | $10,497 | $17,435 | $131,723 | |
$75,334 | -$30,975 | $38,191 | $11,873 | $18,643 | $113,066 | |
$75,334 | -$50,229 | $32,989 | $13,697 | $20,263 | $92,055 | |
$75,318 | $0 | $26,720 | $0 | $20,595 | $122,634 | |
Totals: | $753,322 | $330,390 | $251,905 | $59,060 | $140,573 | $1,535,249 |
* 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 |
---|---|---|---|---|---|---|
2.85% | 3.84% | — | — | 0.31% | 6.99% | |
2.85% | 3.82% | — | — | 0.31% | 6.97% | |
2.85% | 3.82% | — | — | 0.31% | 6.97% | |
2.85% | 3.94% | — | 0.24% | 0.31% | 7.34% | |
3.28% | 0.69% | 2.58% | 0.34% | 0.65% | 7.54% | |
3.81% | 0.12% | 2.61% | 0.45% | 0.81% | 7.79% | |
4.84% | -0.96% | 2.79% | 0.67% | 1.12% | 8.47% | |
6.12% | -2.52% | 3.10% | 0.96% | 1.51% | 9.18% | |
9.09% | -6.06% | 3.98% | 1.65% | 2.45% | 11.11% | |
Totals: | 3.67% | 1.79% | 1.22% | 0.32% | 0.65% | 7.64% |
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 $12,000 and a Ideal Target Monthly Income in Retirement™ of $18,000 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
- Paid Off Mortgage
- 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
- 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
- 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Final Month Summary
Reports