The Real Estate Financial Planner Blueprint™
Spokane Valley, Washington 20% DP

Achieved Financial Independence
First achieved in Month 329

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 329.

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
Spokane Valley, Washington Average Property 1 $493 $9,456 $7,994 $175 $1,623 $19,740
Spokane Valley, Washington Average Property 2 $493 $9,522 $7,968 $263 $1,625 $19,870
Spokane Valley, Washington Average Property 3 $493 $9,591 $6,254 $1,067 $1,642 $19,047
Spokane Valley, Washington Average Property 4 $493 $9,682 $5,103 $1,080 $1,658 $18,017
Spokane Valley, Washington Average Property 5 $493 $9,283 $4,617 $1,087 $1,652 $17,132
Spokane Valley, Washington Average Property 6 $493 $9,107 $4,301 $1,092 $1,651 $16,643
Spokane Valley, Washington Average Property 7 $493 $9,415 $4,071 $1,096 $1,664 $16,739
Spokane Valley, Washington Average Property 8 $493 $9,393 $3,916 $1,099 $1,666 $16,566
Spokane Valley, Washington Average Property 9 $493 $9,304 $3,780 $1,101 $1,665 $16,343
Spokane Valley, Washington Average Property 10 $493 $9,083 $3,671 $1,103 $1,660 $16,010
Spokane Valley, Washington Average Property 1 $493 $9,456 $7,994 $175 $1,623 $19,740
Spokane Valley, Washington Average Property 2 $493 $9,522 $7,968 $263 $1,625 $19,870
Spokane Valley, Washington Average Property 3 $493 $9,591 $6,254 $1,067 $1,642 $19,047
Spokane Valley, Washington Average Property 4 $493 $9,682 $5,103 $1,080 $1,658 $18,017
Spokane Valley, Washington Average Property 5 $493 $9,283 $4,617 $1,087 $1,652 $17,132
Spokane Valley, Washington Average Property 6 $493 $9,107 $4,301 $1,092 $1,651 $16,643
Spokane Valley, Washington Average Property 7 $493 $9,415 $4,071 $1,096 $1,664 $16,739
Spokane Valley, Washington Average Property 8 $493 $9,393 $3,916 $1,099 $1,666 $16,566
Spokane Valley, Washington Average Property 9 $493 $9,304 $3,780 $1,101 $1,665 $16,343
Spokane Valley, Washington Average Property 10 $493 $9,083 $3,671 $1,103 $1,660 $16,010
Totals: $9,850 $187,674 $103,350 $18,327 $33,011 $352,213

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
Spokane Valley, Washington Average Property 1 0.24% 4.64% 3.92% 0.09% 0.80% 9.68%
Spokane Valley, Washington Average Property 2 0.24% 4.69% 3.92% 0.13% 0.80% 9.78%
Spokane Valley, Washington Average Property 3 0.31% 6.05% 3.95% 0.67% 1.04% 12.02%
Spokane Valley, Washington Average Property 4 0.39% 7.57% 3.99% 0.84% 1.30% 14.09%
Spokane Valley, Washington Average Property 5 0.43% 8.10% 4.03% 0.95% 1.44% 14.95%
Spokane Valley, Washington Average Property 6 0.47% 8.60% 4.06% 1.03% 1.56% 15.72%
Spokane Valley, Washington Average Property 7 0.49% 9.44% 4.08% 1.10% 1.67% 16.79%
Spokane Valley, Washington Average Property 8 0.52% 9.84% 4.10% 1.15% 1.75% 17.36%
Spokane Valley, Washington Average Property 9 0.54% 10.16% 4.13% 1.20% 1.82% 17.84%
Spokane Valley, Washington Average Property 10 0.56% 10.26% 4.15% 1.25% 1.88% 18.09%
Spokane Valley, Washington Average Property 1 0.24% 4.64% 3.92% 0.09% 0.80% 9.68%
Spokane Valley, Washington Average Property 2 0.24% 4.69% 3.92% 0.13% 0.80% 9.78%
Spokane Valley, Washington Average Property 3 0.31% 6.05% 3.95% 0.67% 1.04% 12.02%
Spokane Valley, Washington Average Property 4 0.39% 7.57% 3.99% 0.84% 1.30% 14.09%
Spokane Valley, Washington Average Property 5 0.43% 8.10% 4.03% 0.95% 1.44% 14.95%
Spokane Valley, Washington Average Property 6 0.47% 8.60% 4.06% 1.03% 1.56% 15.72%
Spokane Valley, Washington Average Property 7 0.49% 9.44% 4.08% 1.10% 1.67% 16.79%
Spokane Valley, Washington Average Property 8 0.52% 9.84% 4.10% 1.15% 1.75% 17.36%
Spokane Valley, Washington Average Property 9 0.54% 10.16% 4.13% 1.20% 1.82% 17.84%
Spokane Valley, Washington Average Property 10 0.56% 10.26% 4.15% 1.25% 1.88% 18.09%
Totals: 0.38% 7.28% 4.01% 0.71% 1.28% 13.66%

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