The Real Estate Financial Planner Blueprint™
27 Buy 10 All Cash Rental Properties as a Renter

Achieved Financial Independence
First achieved in Month 303

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 303.

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 All Cash Tyler, Texas Rental Property 1	$12,432	$36,540	$0	$1,767	$1,462	$52,201
Typical All Cash Tyler, Texas Rental Property 2	$12,432	$36,298	$0	$2,099	$1,460	$52,289
Typical All Cash Tyler, Texas Rental Property 3	$12,432	$36,057	$0	$2,351	$1,458	$52,298
Typical All Cash Tyler, Texas Rental Property 4	$12,430	$35,788	$0	$2,557	$1,458	$52,232
Totals:	$49,726	$144,683	$0	$8,774	$5,837	$209,020

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 Tyler, Texas Rental Property 1	2.84%	8.34%	—	0.40%	0.33%	11.91%
Typical All Cash Tyler, Texas Rental Property 2	2.84%	8.28%	—	0.48%	0.33%	11.93%
Typical All Cash Tyler, Texas Rental Property 3	2.84%	8.23%	—	0.54%	0.33%	11.93%
Typical All Cash Tyler, Texas Rental Property 4	2.84%	8.17%	—	0.58%	0.33%	11.92%
Totals:	2.84%	8.25%	—	0.50%	0.33%	11.92%

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