The Real Estate Financial Planner Blueprint™
29 Newport News, Virginia Nomad™ Starting with $0
Achieved Financial Independence
First achieved in Month 255
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 255.
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 |
---|---|---|---|---|---|---|
$12,770 | $12,831 | $8,411 | $1,550 | $2,288 | $37,851 | |
$12,770 | $12,382 | $8,120 | $1,597 | $2,332 | $37,201 | |
$12,770 | $10,699 | $7,283 | $1,749 | $2,475 | $34,976 | |
$12,770 | $9,577 | $7,010 | $1,806 | $2,524 | $33,687 | |
$12,770 | $8,458 | $6,400 | $1,949 | $2,663 | $32,240 | |
$12,770 | $6,877 | $6,070 | $2,038 | $2,740 | $30,495 | |
$12,770 | $6,724 | $5,757 | $2,130 | $2,834 | $30,216 | |
$12,770 | $4,419 | $5,397 | $2,249 | $2,937 | $27,772 | |
$12,770 | $3,591 | $5,179 | $2,328 | $3,011 | $26,879 | |
$12,770 | $0 | $4,985 | $0 | $3,003 | $20,758 | |
$12,770 | $12,831 | $8,411 | $1,550 | $2,288 | $37,851 | |
$12,770 | $12,382 | $8,120 | $1,597 | $2,332 | $37,201 | |
$12,770 | $10,699 | $7,283 | $1,749 | $2,475 | $34,976 | |
$12,770 | $9,577 | $7,010 | $1,806 | $2,524 | $33,687 | |
$12,770 | $8,458 | $6,400 | $1,949 | $2,663 | $32,240 | |
$12,770 | $6,877 | $6,070 | $2,038 | $2,740 | $30,495 | |
$12,770 | $6,724 | $5,757 | $2,130 | $2,834 | $30,216 | |
$12,770 | $4,419 | $5,397 | $2,249 | $2,937 | $27,772 | |
$12,770 | $3,591 | $5,179 | $2,328 | $3,011 | $26,879 | |
$12,770 | $0 | $4,985 | $0 | $3,003 | $20,758 | |
Totals: | $255,407 | $151,117 | $129,223 | $34,790 | $53,616 | $624,154 |
* 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 |
---|---|---|---|---|---|---|
4.09% | 4.11% | 2.69% | 0.50% | 0.73% | 12.12% | |
4.26% | 4.13% | 2.71% | 0.53% | 0.78% | 12.40% | |
4.88% | 4.09% | 2.78% | 0.67% | 0.95% | 13.37% | |
5.15% | 3.87% | 2.83% | 0.73% | 1.02% | 13.60% | |
5.96% | 3.95% | 2.99% | 0.91% | 1.24% | 15.04% | |
6.57% | 3.54% | 3.12% | 1.05% | 1.41% | 15.69% | |
7.33% | 3.86% | 3.31% | 1.22% | 1.63% | 17.35% | |
8.59% | 2.97% | 3.63% | 1.51% | 1.98% | 18.69% | |
9.67% | 2.72% | 3.92% | 1.76% | 2.28% | 20.36% | |
4.09% | 4.11% | 2.69% | 0.50% | 0.73% | 12.12% | |
4.26% | 4.13% | 2.71% | 0.53% | 0.78% | 12.40% | |
4.88% | 4.09% | 2.78% | 0.67% | 0.95% | 13.37% | |
5.15% | 3.87% | 2.83% | 0.73% | 1.02% | 13.60% | |
5.96% | 3.95% | 2.99% | 0.91% | 1.24% | 15.04% | |
6.57% | 3.54% | 3.12% | 1.05% | 1.41% | 15.69% | |
7.33% | 3.86% | 3.31% | 1.22% | 1.63% | 17.35% | |
8.59% | 2.97% | 3.63% | 1.51% | 1.98% | 18.69% | |
9.67% | 2.72% | 3.92% | 1.76% | 2.28% | 20.36% | |
Totals: | 5.79% | 3.81% | 3% | 0.88% | 1.20% | 14.67% |
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
- 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 Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Achieved 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
- Achieved 2 X 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
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports