The Real Estate Financial Planner Blueprint™
26 1 5% Down Primary Then 9 All Cash Rental Properties

Achieved Financial Independence
First achieved in Month 266

The following Goal chart shows our progress toward achieving this goal of financial independence.

Financial independence is typically a combination of the Safe Withdrawl Rate for the Scenario from the Account and the cash flow from Properties.

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 Scenario.

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 266.

Return in Dollars + Reserves

Here's the return in dollars + reserves for the Properties owned.

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	RID+R12™ Total
Typical San Angelo, Texas Nomad™ Property 1^*	$9,266	$0	$6,627	$0	$1,825	$17,718
Typical All Cash San Angelo, Texas Rental Property 1	$9,266	$24,806	$0	$1,317	$1,161	$36,549
Typical All Cash San Angelo, Texas Rental Property 2	$9,266	$24,372	$0	$1,508	$1,157	$36,303
Typical All Cash San Angelo, Texas Rental Property 3	$9,266	$24,632	$0	$1,660	$1,159	$36,717
Typical All Cash San Angelo, Texas Rental Property 4	$9,266	$25,156	$0	$1,787	$1,164	$37,373
Typical All Cash San Angelo, Texas Rental Property 5	$9,266	$25,244	$0	$1,901	$1,164	$37,576
Typical San Angelo, Texas Nomad™ Property 1^*	$9,266	$0	$6,627	$0	$1,825	$17,718
Typical All Cash San Angelo, Texas Rental Property 1	$9,266	$24,806	$0	$1,317	$1,161	$36,549
Typical All Cash San Angelo, Texas Rental Property 2	$9,266	$24,372	$0	$1,508	$1,157	$36,303
Typical All Cash San Angelo, Texas Rental Property 3	$9,266	$24,632	$0	$1,660	$1,159	$36,717
Typical All Cash San Angelo, Texas Rental Property 4	$9,266	$25,156	$0	$1,787	$1,164	$37,373
Typical All Cash San Angelo, Texas Rental Property 5	$9,266	$25,244	$0	$1,901	$1,164	$37,576
Totals:	$111,195	$248,419	$13,254	$16,346	$15,258	$404,472
^* 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 Properties owned that have rent. We are specifically excluding owner-occupied property here.

Property	Appreciation	Cash Flow	Debt Paydown	Cash Flow from Deprec.™	+12 Mos Reserves @ 8%	ROE+R12™ Total
Typical All Cash San Angelo, Texas Rental Property 1	2.83%	7.57%	—	0.40%	0.35%	11.16%
Typical All Cash San Angelo, Texas Rental Property 2	2.83%	7.44%	—	0.46%	0.35%	11.08%
Typical All Cash San Angelo, Texas Rental Property 3	2.83%	7.52%	—	0.51%	0.35%	11.21%
Typical All Cash San Angelo, Texas Rental Property 4	2.83%	7.68%	—	0.55%	0.36%	11.41%
Typical All Cash San Angelo, Texas Rental Property 5	2.83%	7.70%	—	0.58%	0.36%	11.47%
Typical All Cash San Angelo, Texas Rental Property 1	2.83%	7.57%	—	0.40%	0.35%	11.16%
Typical All Cash San Angelo, Texas Rental Property 2	2.83%	7.44%	—	0.46%	0.35%	11.08%
Typical All Cash San Angelo, Texas Rental Property 3	2.83%	7.52%	—	0.51%	0.35%	11.21%
Typical All Cash San Angelo, Texas Rental Property 4	2.83%	7.68%	—	0.55%	0.36%	11.41%
Typical All Cash San Angelo, Texas Rental Property 5	2.83%	7.70%	—	0.58%	0.36%	11.47%
Totals:	2.83%	7.58%	—	0.50%	0.35%	11.26%

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 Goal of financial independence, let's look at the Phases of Financial Independence™.

Copy

Scenario into my Real Estate Financial Planner™ Software Account

Blueprint™ Menu of Sections