The Real Estate Financial Planner Blueprint™
31 Nomad™ Payoff Lowest Balance Mortgages In Full
Achieved Financial Independence
First achieved in Month 190
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 190.
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 |
---|---|---|---|---|---|---|
$18,194 | $48,201 | $0 | $2,592 | $909 | $69,896 | |
$18,194 | $19,091 | $337,464 | $2,676 | $3,191 | $380,617 | |
$18,194 | $15,575 | $8,985 | $2,812 | $3,531 | $49,097 | |
$18,194 | $14,307 | $8,547 | $2,932 | $3,644 | $47,624 | |
$18,194 | $13,195 | $8,227 | $3,027 | $3,733 | $46,377 | |
$18,194 | $12,137 | $7,941 | $3,118 | $3,818 | $45,209 | |
$18,194 | $11,047 | $7,666 | $3,212 | $3,905 | $44,024 | |
$18,194 | $9,925 | $7,401 | $3,308 | $3,995 | $42,822 | |
$18,194 | $4,691 | $7,144 | $3,407 | $4,414 | $37,850 | |
$18,194 | $0 | $6,897 | $0 | $4,070 | $29,161 | |
$18,194 | $48,201 | $0 | $2,592 | $909 | $69,896 | |
$18,194 | $19,091 | $337,464 | $2,676 | $3,191 | $380,617 | |
$18,194 | $15,575 | $8,985 | $2,812 | $3,531 | $49,097 | |
$18,194 | $14,307 | $8,547 | $2,932 | $3,644 | $47,624 | |
$18,194 | $13,195 | $8,227 | $3,027 | $3,733 | $46,377 | |
$18,194 | $12,137 | $7,941 | $3,118 | $3,818 | $45,209 | |
$18,194 | $11,047 | $7,666 | $3,212 | $3,905 | $44,024 | |
$18,194 | $9,925 | $7,401 | $3,308 | $3,995 | $42,822 | |
$18,194 | $4,691 | $7,144 | $3,407 | $4,414 | $37,850 | |
$18,194 | $0 | $6,897 | $0 | $4,070 | $29,161 | |
Totals: | $363,883 | $296,337 | $800,544 | $54,168 | $70,423 | $1,585,355 |
* 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% | 7.70% | — | 0.41% | 0.15% | 11.16% | |
5.20% | 5.46% | 96.52% | 0.77% | 0.91% | 108.86% | |
6.19% | 5.30% | 3.06% | 0.96% | 1.20% | 16.70% | |
6.81% | 5.36% | 3.20% | 1.10% | 1.36% | 17.84% | |
7.39% | 5.36% | 3.34% | 1.23% | 1.52% | 18.85% | |
8.04% | 5.36% | 3.51% | 1.38% | 1.69% | 19.97% | |
8.81% | 5.35% | 3.71% | 1.56% | 1.89% | 21.32% | |
9.77% | 5.33% | 3.97% | 1.78% | 2.15% | 22.99% | |
10.72% | 2.76% | 4.21% | 2.01% | 2.60% | 22.30% | |
2.91% | 7.70% | — | 0.41% | 0.15% | 11.16% | |
5.20% | 5.46% | 96.52% | 0.77% | 0.91% | 108.86% | |
6.19% | 5.30% | 3.06% | 0.96% | 1.20% | 16.70% | |
6.81% | 5.36% | 3.20% | 1.10% | 1.36% | 17.84% | |
7.39% | 5.36% | 3.34% | 1.23% | 1.52% | 18.85% | |
8.04% | 5.36% | 3.51% | 1.38% | 1.69% | 19.97% | |
8.81% | 5.35% | 3.71% | 1.56% | 1.89% | 21.32% | |
9.77% | 5.33% | 3.97% | 1.78% | 2.15% | 22.99% | |
10.72% | 2.76% | 4.21% | 2.01% | 2.60% | 22.30% | |
Totals: | 6.37% | 5.76% | 15.30% | 1.05% | 1.21% | 29.69% |
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
- 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
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Achieved Ideal Financial Independence Goal
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Paid Off Mortgage In Full With Lump Sum
- Achieved 2 X Ideal Financial Independence Goal
- Achieved 2 X Ideal Financial Independence Goal
- Final Month Summary
Reports