The Real Estate Financial Planner Blueprint™
Spokane Valley, Washington 20% DP
Achieved Financial Independence
First achieved in Month 329
The following
Financial independence is typically a combination of the Safe Withdrawl Rate for the
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
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
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
---|---|---|---|---|---|---|
$493 | $9,456 | $7,994 | $175 | $1,623 | $19,740 | |
$493 | $9,522 | $7,968 | $263 | $1,625 | $19,870 | |
$493 | $9,591 | $6,254 | $1,067 | $1,642 | $19,047 | |
$493 | $9,682 | $5,103 | $1,080 | $1,658 | $18,017 | |
$493 | $9,283 | $4,617 | $1,087 | $1,652 | $17,132 | |
$493 | $9,107 | $4,301 | $1,092 | $1,651 | $16,643 | |
$493 | $9,415 | $4,071 | $1,096 | $1,664 | $16,739 | |
$493 | $9,393 | $3,916 | $1,099 | $1,666 | $16,566 | |
$493 | $9,304 | $3,780 | $1,101 | $1,665 | $16,343 | |
$493 | $9,083 | $3,671 | $1,103 | $1,660 | $16,010 | |
$493 | $9,456 | $7,994 | $175 | $1,623 | $19,740 | |
$493 | $9,522 | $7,968 | $263 | $1,625 | $19,870 | |
$493 | $9,591 | $6,254 | $1,067 | $1,642 | $19,047 | |
$493 | $9,682 | $5,103 | $1,080 | $1,658 | $18,017 | |
$493 | $9,283 | $4,617 | $1,087 | $1,652 | $17,132 | |
$493 | $9,107 | $4,301 | $1,092 | $1,651 | $16,643 | |
$493 | $9,415 | $4,071 | $1,096 | $1,664 | $16,739 | |
$493 | $9,393 | $3,916 | $1,099 | $1,666 | $16,566 | |
$493 | $9,304 | $3,780 | $1,101 | $1,665 | $16,343 | |
$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
Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
---|---|---|---|---|---|---|
0.24% | 4.64% | 3.92% | 0.09% | 0.80% | 9.68% | |
0.24% | 4.69% | 3.92% | 0.13% | 0.80% | 9.78% | |
0.31% | 6.05% | 3.95% | 0.67% | 1.04% | 12.02% | |
0.39% | 7.57% | 3.99% | 0.84% | 1.30% | 14.09% | |
0.43% | 8.10% | 4.03% | 0.95% | 1.44% | 14.95% | |
0.47% | 8.60% | 4.06% | 1.03% | 1.56% | 15.72% | |
0.49% | 9.44% | 4.08% | 1.10% | 1.67% | 16.79% | |
0.52% | 9.84% | 4.10% | 1.15% | 1.75% | 17.36% | |
0.54% | 10.16% | 4.13% | 1.20% | 1.82% | 17.84% | |
0.56% | 10.26% | 4.15% | 1.25% | 1.88% | 18.09% | |
0.24% | 4.64% | 3.92% | 0.09% | 0.80% | 9.68% | |
0.24% | 4.69% | 3.92% | 0.13% | 0.80% | 9.78% | |
0.31% | 6.05% | 3.95% | 0.67% | 1.04% | 12.02% | |
0.39% | 7.57% | 3.99% | 0.84% | 1.30% | 14.09% | |
0.43% | 8.10% | 4.03% | 0.95% | 1.44% | 14.95% | |
0.47% | 8.60% | 4.06% | 1.03% | 1.56% | 15.72% | |
0.49% | 9.44% | 4.08% | 1.10% | 1.67% | 16.79% | |
0.52% | 9.84% | 4.10% | 1.15% | 1.75% | 17.36% | |
0.54% | 10.16% | 4.13% | 1.20% | 1.82% | 17.84% | |
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
Blueprint™ Menu of Sections
- Introduction
- Accounts
- Properties
- Rules
- Significant Events
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports