The Real Estate Financial Planner Blueprint™
03 1 5% Down Primary Then 9 20% Down Rental Properties

Achieved Financial Independence
First achieved in Month 692

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 $4,890.54 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 692.

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 Cheyenne, Wyoming Nomad™ Property 1^*	$53,167	$0	$0	$0	$2,552	$55,719
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 1	$53,167	$67,617	$0	$0	$3,437	$124,221
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 2	$53,167	$68,109	$0	$0	$3,441	$124,717
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 3	$53,167	$67,617	$0	$0	$3,437	$124,221
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4	$53,167	$14,141	$38,537	$5,274	$7,803	$118,922
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 5	$53,167	$10,930	$35,438	$5,609	$8,082	$113,225
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 6	$53,167	-$1,155	$28,883	$6,518	$8,809	$96,222
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 7	$53,167	-$7,396	$25,599	$7,122	$9,308	$87,800
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 8	$53,167	-$16,514	$21,575	$8,076	$10,102	$76,405
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 9	$53,167	-$24,304	$19,315	$8,759	$10,661	$67,598
Totals:	$531,671	$179,045	$169,346	$41,357	$67,632	$989,051
^* 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 20% Down Payment Cheyenne, Wyoming Rental Property 1	2.89%	3.68%	—	—	0.19%	6.75%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 2	2.89%	3.70%	—	—	0.19%	6.78%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 3	2.89%	3.68%	—	—	0.19%	6.75%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 4	3.18%	0.85%	2.31%	0.32%	0.47%	7.12%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 5	3.37%	0.69%	2.24%	0.36%	0.51%	7.17%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 6	3.91%	-0.08%	2.12%	0.48%	0.65%	7.08%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 7	4.32%	-0.60%	2.08%	0.58%	0.76%	7.14%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 8	5.11%	-1.59%	2.07%	0.78%	0.97%	7.34%
Typical 20% Down Payment Cheyenne, Wyoming Rental Property 9	5.81%	-2.66%	2.11%	0.96%	1.17%	7.39%
Totals:	3.59%	1.34%	1.27%	0.31%	0.49%	7.01%

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 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