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

Achieved Financial Independence
First achieved in Month 615

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 $8,790.27 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 615.

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 Kent, Washington Nomad™ Property 1* $81,922 $0 $0 $0 $3,002 $84,924
Typical All Cash Kent, Washington Rental Property 1 $81,922 $113,456 $0 $9,679 $4,344 $209,401
Typical All Cash Kent, Washington Rental Property 2 $81,922 $113,456 $0 $12,261 $4,344 $211,983
Typical All Cash Kent, Washington Rental Property 3 $81,922 $115,704 $0 $14,425 $4,364 $216,415
Typical All Cash Kent, Washington Rental Property 4 $81,922 $113,085 $0 $16,437 $4,340 $215,784
Typical Kent, Washington Nomad™ Property 1* $81,922 $0 $0 $0 $3,002 $84,924
Typical All Cash Kent, Washington Rental Property 1 $81,922 $113,456 $0 $9,679 $4,344 $209,401
Typical All Cash Kent, Washington Rental Property 2 $81,922 $113,456 $0 $12,261 $4,344 $211,983
Typical All Cash Kent, Washington Rental Property 3 $81,922 $115,704 $0 $14,425 $4,364 $216,415
Typical All Cash Kent, Washington Rental Property 4 $81,922 $113,085 $0 $16,437 $4,340 $215,784
Totals: $819,219 $911,404 $0 $105,602 $40,787 $1,877,012
* 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 Kent, Washington Rental Property 1 2.90% 4.02% — 0.34% 0.15% 7.42%
Typical All Cash Kent, Washington Rental Property 2 2.90% 4.02% — 0.43% 0.15% 7.51%
Typical All Cash Kent, Washington Rental Property 3 2.90% 4.10% — 0.51% 0.15% 7.67%
Typical All Cash Kent, Washington Rental Property 4 2.90% 4.01% — 0.58% 0.15% 7.65%
Typical All Cash Kent, Washington Rental Property 1 2.90% 4.02% — 0.34% 0.15% 7.42%
Typical All Cash Kent, Washington Rental Property 2 2.90% 4.02% — 0.43% 0.15% 7.51%
Typical All Cash Kent, Washington Rental Property 3 2.90% 4.10% — 0.51% 0.15% 7.67%
Typical All Cash Kent, Washington Rental Property 4 2.90% 4.01% — 0.58% 0.15% 7.65%
Totals: 2.90% 4.04% — 0.47% 0.15% 7.56%

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 $13,000 and a Ideal Target Monthly Income in Retirement™ of $20,000 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