The Real Estate Financial Planner Blueprint™
Dallas, Texas 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
Dallas, Texas Average Property 1 $5,867 $22,133 $0 $0 $1,922 $29,922
Dallas, Texas Average Property 2 $5,867 $22,265 $0 $0 $1,926 $30,058
Dallas, Texas Average Property 3 $5,867 $12,208 $6,171 $1,187 $2,716 $28,149
Dallas, Texas Average Property 4 $5,867 $11,321 $5,519 $1,309 $2,801 $26,818
Dallas, Texas Average Property 5 $5,867 $10,334 $5,196 $1,380 $2,836 $25,613
Dallas, Texas Average Property 6 $5,867 $9,771 $4,981 $1,432 $2,867 $24,918
Dallas, Texas Average Property 7 $5,867 $10,097 $4,829 $1,471 $2,914 $25,178
Dallas, Texas Average Property 8 $5,867 $9,971 $4,715 $1,502 $2,939 $24,994
Dallas, Texas Average Property 9 $5,867 $9,615 $4,621 $1,529 $2,952 $24,585
Dallas, Texas Average Property 10 $5,867 $9,144 $4,538 $1,554 $2,961 $24,063
Totals: $58,674 $126,857 $40,571 $11,364 $26,833 $264,299

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
Dallas, Texas Average Property 1 1.78% 6.72% — — 0.58% 9.09%
Dallas, Texas Average Property 2 1.78% 6.76% — — 0.58% 9.13%
Dallas, Texas Average Property 3 2.36% 4.91% 2.48% 0.48% 1.09% 11.32%
Dallas, Texas Average Property 4 2.81% 5.41% 2.64% 0.63% 1.34% 12.83%
Dallas, Texas Average Property 5 3.13% 5.52% 2.77% 0.74% 1.51% 13.68%
Dallas, Texas Average Property 6 3.41% 5.68% 2.90% 0.83% 1.67% 14.49%
Dallas, Texas Average Property 7 3.65% 6.28% 3% 0.91% 1.81% 15.66%
Dallas, Texas Average Property 8 3.86% 6.56% 3.10% 0.99% 1.93% 16.43%
Dallas, Texas Average Property 9 4.06% 6.65% 3.20% 1.06% 2.04% 17.01%
Dallas, Texas Average Property 10 4.26% 6.64% 3.30% 1.13% 2.15% 17.48%
Totals: 2.83% 6.13% 1.96% 0.55% 1.30% 12.77%

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