The Real Estate Financial Planner Blueprint™
Baton Rouge, Louisiana 20% DP

Achieved Financial Independence
First achieved in Month 362

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 $5,000 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  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 362.

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
Baton Rouge, Louisiana Average Property 1 $1,973 $19,704 $0 $0 $1,405 $23,082
Baton Rouge, Louisiana Average Property 2 $1,973 $19,805 $0 $0 $1,409 $23,186
Baton Rouge, Louisiana Average Property 3 $1,973 $11,326 $5,387 $1,050 $2,121 $21,858
Baton Rouge, Louisiana Average Property 4 $1,973 $10,362 $4,658 $1,093 $2,130 $20,216
Baton Rouge, Louisiana Average Property 5 $1,973 $10,668 $4,308 $1,117 $2,162 $20,228
Baton Rouge, Louisiana Average Property 6 $1,973 $10,124 $4,083 $1,134 $2,160 $19,474
Baton Rouge, Louisiana Average Property 7 $1,973 $10,321 $3,921 $1,146 $2,179 $19,540
Baton Rouge, Louisiana Average Property 8 $1,973 $10,236 $3,796 $1,157 $2,186 $19,347
Baton Rouge, Louisiana Average Property 9 $1,973 $9,962 $3,696 $1,165 $2,185 $18,980
Baton Rouge, Louisiana Average Property 10 $1,973 $10,721 $3,617 $1,172 $2,216 $19,699
Totals: $19,729 $123,229 $33,465 $9,034 $20,153 $205,611

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
Baton Rouge, Louisiana Average Property 1 0.82% 8.22% — — 0.59% 9.63%
Baton Rouge, Louisiana Average Property 2 0.82% 8.26% — — 0.59% 9.67%
Baton Rouge, Louisiana Average Property 3 1.18% 6.79% 3.23% 0.63% 1.27% 13.11%
Baton Rouge, Louisiana Average Property 4 1.41% 7.38% 3.32% 0.78% 1.52% 14.40%
Baton Rouge, Louisiana Average Property 5 1.55% 8.37% 3.38% 0.88% 1.70% 15.87%
Baton Rouge, Louisiana Average Property 6 1.66% 8.54% 3.44% 0.96% 1.82% 16.42%
Baton Rouge, Louisiana Average Property 7 1.76% 9.19% 3.49% 1.02% 1.94% 17.39%
Baton Rouge, Louisiana Average Property 8 1.84% 9.54% 3.54% 1.08% 2.04% 18.03%
Baton Rouge, Louisiana Average Property 9 1.91% 9.66% 3.58% 1.13% 2.12% 18.41%
Baton Rouge, Louisiana Average Property 10 1.97% 10.70% 3.61% 1.17% 2.21% 19.66%
Totals: 1.36% 8.47% 2.30% 0.62% 1.38% 14.13%

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 $5,000 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