The Real Estate Financial Planner Blueprint™
04 1 5% Down Primary Then 9 25% Down Rental Properties
Achieved Financial Independence
First achieved in Month 171
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 $7,000 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 171.
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 |
---|---|---|---|---|---|---|
$15,460 | $0 | $8,049 | $0 | $2,638 | $26,148 | |
$15,460 | $23,410 | $5,544 | $2,504 | $2,873 | $49,791 | |
$15,460 | $22,252 | $5,077 | $2,682 | $3,013 | $48,483 | |
$15,460 | $20,444 | $4,767 | $2,818 | $3,110 | $46,600 | |
$15,460 | $19,839 | $4,547 | $2,924 | $3,194 | $45,964 | |
$15,460 | $19,074 | $4,365 | $3,019 | $3,267 | $45,185 | |
$15,460 | $18,159 | $4,217 | $3,102 | $3,328 | $44,265 | |
$15,457 | $19,651 | $3,756 | $3,179 | $3,185 | $45,228 | |
Totals: | $123,678 | $142,828 | $40,322 | $20,228 | $24,608 | $351,665 |
* 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 |
---|---|---|---|---|---|---|
5.32% | 8.05% | 1.91% | 0.86% | 0.99% | 17.12% | |
5.93% | 8.54% | 1.95% | 1.03% | 1.16% | 18.60% | |
6.49% | 8.58% | 2% | 1.18% | 1.31% | 19.56% | |
6.99% | 8.97% | 2.06% | 1.32% | 1.44% | 20.78% | |
7.50% | 9.25% | 2.12% | 1.46% | 1.59% | 21.92% | |
8.01% | 9.41% | 2.18% | 1.61% | 1.72% | 22.93% | |
8.66% | 11.01% | 2.10% | 1.78% | 1.78% | 25.34% | |
Totals: | 6.81% | 8.99% | 2.03% | 1.27% | 1.38% | 20.49% |
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 $7,000 and a Ideal Target Monthly Income in Retirement™ of $11,000 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
- Achieved Financial Independence Goal
- 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 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
- Final Month Summary
Reports