The Real Estate Financial Planner Blueprint™
14 Buy 10 Nomads™ with 5% Higher Rents
Achieved Financial Independence
First achieved in Month 384
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 $8,000 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 384.
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 |
---|---|---|---|---|---|---|
$31,129 | $34,631 | $29,955 | $2,750 | $4,149 | $102,615 | |
$31,129 | $30,712 | $25,938 | $3,103 | $4,480 | $95,362 | |
$31,129 | $26,267 | $22,459 | $3,501 | $4,853 | $88,209 | |
$31,129 | $21,227 | $19,447 | $3,950 | $5,273 | $81,027 | |
$31,129 | $13,415 | $16,839 | $4,457 | $5,728 | $71,568 | |
$31,129 | $10,035 | $15,060 | $4,894 | $6,151 | $67,269 | |
$31,129 | $3,491 | $13,668 | $5,309 | $6,522 | $60,119 | |
$31,129 | -$763 | $12,625 | $5,674 | $6,863 | $55,528 | |
$31,129 | -$12,459 | $11,765 | $6,019 | $7,815 | $44,270 | |
$31,123 | $0 | $10,048 | $0 | $6,979 | $48,149 | |
Totals: | $311,288 | $126,557 | $177,803 | $39,657 | $58,813 | $714,117 |
* 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 |
---|---|---|---|---|---|---|
2.90% | 3.22% | 2.79% | 0.26% | 0.39% | 9.55% | |
3.27% | 3.22% | 2.72% | 0.33% | 0.47% | 10.01% | |
3.74% | 3.16% | 2.70% | 0.42% | 0.58% | 10.60% | |
4.38% | 2.99% | 2.74% | 0.56% | 0.74% | 11.40% | |
5.32% | 2.29% | 2.88% | 0.76% | 0.98% | 12.23% | |
6.43% | 2.07% | 3.11% | 1.01% | 1.27% | 13.89% | |
7.92% | 0.89% | 3.48% | 1.35% | 1.66% | 15.29% | |
9.85% | -0.24% | 4% | 1.80% | 2.17% | 17.58% | |
12.32% | -4.93% | 4.66% | 2.38% | 3.09% | 17.53% | |
Totals: | 5% | 2.26% | 3% | 0.71% | 0.93% | 11.89% |
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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- 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
- Final Month Summary
Reports