The Real Estate Financial Planner Blueprint™
22 Buy 10 Nomads™ with .5 Worse Mortgage Interest Rate
Achieved Financial Independence
First achieved in Month 1060
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 $15,000 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 1060.
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 |
---|---|---|---|---|---|---|
$288,365 | $317,428 | $0 | $0 | $13,297 | $619,090 | |
$288,365 | $319,578 | $0 | $0 | $13,316 | $621,259 | |
$288,365 | $317,428 | $0 | $19,580 | $13,297 | $638,670 | |
$288,365 | -$38,959 | $272,981 | $31,265 | $41,999 | $595,651 | |
$288,365 | -$205,827 | $177,742 | $44,797 | $54,309 | $359,386 | |
$288,365 | $0 | $129,025 | $0 | $69,207 | $486,596 | |
$288,365 | $317,428 | $0 | $0 | $13,297 | $619,090 | |
$288,365 | $319,578 | $0 | $0 | $13,316 | $621,259 | |
$288,365 | $317,428 | $0 | $19,580 | $13,297 | $638,670 | |
$288,365 | -$38,959 | $272,981 | $31,265 | $41,999 | $595,651 | |
$288,365 | -$205,827 | $177,742 | $44,797 | $54,309 | $359,386 | |
$288,365 | $0 | $129,025 | $0 | $69,207 | $486,596 | |
Totals: | $3,460,378 | $1,419,297 | $1,159,494 | $191,283 | $410,853 | $6,641,306 |
* 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 |
---|---|---|---|---|---|---|
2.91% | 3.20% | — | — | 0.13% | 6.25% | |
2.91% | 3.22% | — | — | 0.13% | 6.27% | |
2.91% | 3.20% | — | 0.20% | 0.13% | 6.44% | |
3.21% | -0.43% | 3.04% | 0.35% | 0.47% | 6.64% | |
5.47% | -3.91% | 3.37% | 0.85% | 1.03% | 6.82% | |
2.91% | 3.20% | — | — | 0.13% | 6.25% | |
2.91% | 3.22% | — | — | 0.13% | 6.27% | |
2.91% | 3.20% | — | 0.20% | 0.13% | 6.44% | |
3.21% | -0.43% | 3.04% | 0.35% | 0.47% | 6.64% | |
5.47% | -3.91% | 3.37% | 0.85% | 1.03% | 6.82% | |
Totals: | 3.28% | 1.61% | 1.02% | 0.22% | 0.31% | 6.44% |
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 $15,000 and a Ideal Target Monthly Income in Retirement™ of $23,000 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports