The Real Estate Financial Planner Blueprint™
Tulsa, Oklahoma 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
Tulsa, Oklahoma Average Property 1 $2,081 $17,695 $0 $0 $1,485 $21,261
Tulsa, Oklahoma Average Property 2 $2,081 $17,794 $0 $0 $1,488 $21,364
Tulsa, Oklahoma Average Property 3 $2,081 $17,374 $517 $0 $1,533 $21,505
Tulsa, Oklahoma Average Property 4 $2,081 $9,982 $3,951 $887 $2,069 $18,970
Tulsa, Oklahoma Average Property 5 $2,081 $10,184 $3,683 $910 $2,097 $18,956
Tulsa, Oklahoma Average Property 6 $2,081 $9,646 $3,503 $927 $2,095 $18,252
Tulsa, Oklahoma Average Property 7 $2,081 $9,834 $3,374 $940 $2,114 $18,343
Tulsa, Oklahoma Average Property 8 $2,081 $9,747 $3,274 $951 $2,121 $18,173
Tulsa, Oklahoma Average Property 9 $2,081 $9,384 $3,200 $958 $2,116 $17,740
Tulsa, Oklahoma Average Property 10 $2,081 $10,218 $3,129 $966 $2,151 $18,546
Totals: $20,810 $121,858 $24,631 $6,540 $19,271 $193,110

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
Tulsa, Oklahoma Average Property 1 1.01% 8.57% — — 0.72% 10.30%
Tulsa, Oklahoma Average Property 2 1.01% 8.62% — — 0.72% 10.34%
Tulsa, Oklahoma Average Property 3 1.01% 8.39% 0.25% — 0.74% 10.39%
Tulsa, Oklahoma Average Property 4 1.60% 7.67% 3.04% 0.68% 1.59% 14.58%
Tulsa, Oklahoma Average Property 5 1.75% 8.54% 3.09% 0.76% 1.76% 15.90%
Tulsa, Oklahoma Average Property 6 1.87% 8.66% 3.14% 0.83% 1.88% 16.38%
Tulsa, Oklahoma Average Property 7 1.97% 9.29% 3.19% 0.89% 2% 17.33%
Tulsa, Oklahoma Average Property 8 2.05% 9.61% 3.23% 0.94% 2.09% 17.92%
Tulsa, Oklahoma Average Property 9 2.12% 9.58% 3.27% 0.98% 2.16% 18.11%
Tulsa, Oklahoma Average Property 10 2.19% 10.75% 3.29% 1.02% 2.26% 19.51%
Totals: 1.51% 8.82% 1.78% 0.47% 1.40% 13.98%

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