Pay Properties Off Early Comparison

The following are charts comparing Ep 1 Andrea - Baseline to Ep 5 Andrea - Pay Off Properties Early.

Copy Scenarios

Copy these  Scenarios to your own Real Estate Financial Planner™ account to edit any of the assumptions or modify it to better match your personal situation. Or, dig into even more detail and charts (without copying it) by reading the  Blueprint.

Login to copy this Scenario. New? Register For Free

Copy  Scenario into my Real Estate Financial Planner™ Software

Ep 1 Andrea - Baseline with 2  Accounts, 1 Property, and 3 Rules.
Or, read the detailed, computer-generated, narrated  Blueprint.

Login to copy this Scenario. New? Register For Free

Copy  Scenario into my Real Estate Financial Planner™ Software

Ep 5 Andrea - Pay Off Properties Early with 2  Accounts, 1 Property, and 4 Rules.
Or, read the detailed, computer-generated, narrated  Blueprint.

Number of Properties

Total Saved

Net Worth

The  Net Worth chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved.

Account Balances

The  Total Account Balance chart through the end of the  Scenario.

The  Total Account Balance chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved.

Total Mortgage Balances

Here's the  Total Mortgage Balances chart.

Total Mortgage Payments

Here's the  Total Mortgage Payments chart.

Goals

Here are the  Charts related to the  Minimum Target Monthly Income in Retirement (MTMIR) goal.

The  % of Minimum Target Monthly Income in Retirement (MTMIR) Goal Achieved chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved plus a few extra months.

Here are the  Charts related to the  Ideal Target Monthly Income in Retirement (ITMIR) goal.

The  % of Minimum Target Monthly Income in Retirement (MTMIR) Goal Achieved chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved plus a few extra months.

Phases of Financial Independence™

The Phases of Financial Independence chart is shown below.

Total Monthly Rents

The  Total Monthly Rents chart of all  Properties.

Total Rent Resiliency™

The  Total Rent Resiliency™ chart of all  Properties.

Personal Expenses

Cash Flow

The  Total Cash Flow chart of all  Properties.

Total Cumulative Cash Flow

Total Cumulative Negative Cash Flow

Total Cumulative (Invested and Negative Cash Flow)

True Cash Flow™

The  Total True Cash Flow™ chart of all  Properties.

Total Cumulative True Cash Flow™

Includes all True Cash Flow™ (both positive and negative) for all rental  Properties.

Total Cumulative Negative True Cash Flow™

Includes just negative True Cash Flow™ for all rental  Properties. Ignores  Properties where True Cash Flow™ is positive.

Total True Cash Flow™ ÷ Monthly Safe Withdrawal Rate

Total Equity

Here's the  Total Equity chart.