The Real Estate Financial Planner Blueprint™
Warwick, Rhode Island 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
Warwick, Rhode Island Average Property 1 -$1,694 $17,159 $0 $0 $871 $16,336
Warwick, Rhode Island Average Property 2 -$1,694 $17,202 $0 $0 $872 $16,380
Warwick, Rhode Island Average Property 3 -$1,694 $8,698 $5,785 $1,053 $1,586 $15,428
Warwick, Rhode Island Average Property 4 -$1,694 $8,725 $4,837 $1,014 $1,550 $14,432
Warwick, Rhode Island Average Property 5 -$1,694 $8,963 $4,337 $990 $1,536 $14,133
Warwick, Rhode Island Average Property 6 -$1,694 $9,362 $4,009 $974 $1,532 $14,184
Warwick, Rhode Island Average Property 7 -$1,694 $8,985 $3,788 $962 $1,511 $13,552
Warwick, Rhode Island Average Property 8 -$1,694 $9,542 $3,611 $952 $1,518 $13,930
Warwick, Rhode Island Average Property 9 -$1,694 $9,478 $3,472 $944 $1,509 $13,709
Warwick, Rhode Island Average Property 10 -$1,694 $9,364 $3,353 $937 $1,499 $13,459
Totals: -$16,938 $107,479 $33,192 $7,826 $13,983 $145,542

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
Warwick, Rhode Island Average Property 1 -1.04% 10.57% — — 0.54% 10.07%
Warwick, Rhode Island Average Property 2 -1.04% 10.60% — — 0.54% 10.09%
Warwick, Rhode Island Average Property 3 -1.72% 8.84% 5.88% 1.07% 1.61% 15.67%
Warwick, Rhode Island Average Property 4 -2.04% 10.52% 5.83% 1.22% 1.87% 17.40%
Warwick, Rhode Island Average Property 5 -2.25% 11.90% 5.76% 1.31% 2.04% 18.76%
Warwick, Rhode Island Average Property 6 -2.40% 13.25% 5.67% 1.38% 2.17% 20.07%
Warwick, Rhode Island Average Property 7 -2.51% 13.33% 5.62% 1.43% 2.24% 20.11%
Warwick, Rhode Island Average Property 8 -2.60% 14.64% 5.54% 1.46% 2.33% 21.38%
Warwick, Rhode Island Average Property 9 -2.68% 14.98% 5.49% 1.49% 2.38% 21.66%
Warwick, Rhode Island Average Property 10 -2.75% 15.18% 5.44% 1.52% 2.43% 21.82%
Totals: -1.86% 11.82% 3.65% 0.86% 1.54% 16%

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