The Real Estate Financial Planner Blueprint™
05 Nomad™ with Pro Property Manager at 10% of Rents

Achieved Financial Independence
First achieved in Month 1199

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 $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  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 1199.

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 The Woodlands, Texas Nomad™ Property with 10% Property Management 1 $42,531 $27,000 $0 $0 $5,689 $75,219
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 2 $42,531 $27,193 $0 $0 $5,693 $75,417
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 3 $42,531 $27,000 $0 $0 $5,689 $75,219
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 4 $42,531 $27,193 $0 $0 $5,693 $75,417
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 5 $42,531 $27,000 $0 $3,473 $5,689 $78,692
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 6 $42,531 -$32,658 $28,507 $5,087 $10,423 $53,890
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 7* $42,531 $0 $18,781 $0 $10,847 $72,158
Totals: $297,715 $102,727 $47,288 $8,560 $49,722 $506,013
* 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 The Woodlands, Texas Nomad™ Property with 10% Property Management 1 2.82% 1.79% — — 0.38% 4.99%
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 2 2.82% 1.80% — — 0.38% 5%
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 3 2.82% 1.79% — — 0.38% 4.99%
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 4 2.82% 1.80% — — 0.38% 5%
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 5 2.82% 1.79% — 0.23% 0.38% 5.22%
Typical The Woodlands, Texas Nomad™ Property with 10% Property Management 6 3.88% -2.98% 2.60% 0.46% 0.95% 4.92%
Totals: 2.95% 1.19% 0.33% 0.10% 0.45% 5.02%

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  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

Reports