The Real Estate Financial Planner Blueprint™
Greenville, South Carolina 20% DP

Achieved Financial Independence
First achieved in Month 443

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 443.

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
Greenville, South Carolina Average Property 1 $38,253 $53,314 $0 $0 $3,615 $95,181
Greenville, South Carolina Average Property 2 $38,253 $35,605 $16,156 $2,291 $5,192 $97,497
Greenville, South Carolina Average Property 3 $38,253 $22,773 $15,171 $3,612 $6,018 $85,827
Greenville, South Carolina Average Property 4 $38,253 $19,337 $14,840 $4,237 $6,493 $83,160
Greenville, South Carolina Average Property 5 $38,253 $14,551 $14,637 $4,680 $6,756 $78,877
Greenville, South Carolina Average Property 6 $38,253 $11,156 $14,503 $5,001 $6,948 $75,862
Greenville, South Carolina Average Property 7 $38,253 $11,215 $14,389 $5,296 $7,224 $76,377
Greenville, South Carolina Average Property 8 $38,253 $5,940 $14,299 $5,541 $7,287 $71,320
Greenville, South Carolina Average Property 9 $38,244 $8,406 $13,059 $5,763 $7,128 $72,599
Totals: $344,268 $182,296 $117,054 $36,421 $56,661 $736,701

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
Greenville, South Carolina Average Property 1 3.47% 4.84% — — 0.33% 8.65%
Greenville, South Carolina Average Property 2 3.64% 3.39% 1.54% 0.22% 0.49% 9.29%
Greenville, South Carolina Average Property 3 4.98% 2.96% 1.97% 0.47% 0.78% 11.17%
Greenville, South Carolina Average Property 4 5.98% 3.02% 2.32% 0.66% 1.02% 13.01%
Greenville, South Carolina Average Property 5 6.98% 2.66% 2.67% 0.85% 1.23% 14.40%
Greenville, South Carolina Average Property 6 7.94% 2.31% 3.01% 1.04% 1.44% 15.74%
Greenville, South Carolina Average Property 7 9.04% 2.65% 3.40% 1.25% 1.71% 18.06%
Greenville, South Carolina Average Property 8 10.29% 1.60% 3.84% 1.49% 1.96% 19.18%
Greenville, South Carolina Average Property 9 11.83% 2.60% 4.04% 1.78% 2.21% 22.46%
Totals: 6.03% 3.19% 2.05% 0.64% 0.99% 12.91%

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