Copy Scenario

Copy this new  Scenario to your Real Estate Financial Planner™ software:

A-01 100% Stocks (Variable), 10% Savings,

Earning is $70,000 per year. Taxes are national and Colorado: 24.71%. 10% of gross income assumed for savings. Therefore, $5,250 is what we need to target as monthly income in retirement.

The  Scenario you want to copy into your Real Estate Financial Planner™ software has the following:

  • 2  Accounts (including  Default Cash Account)
  • 0  Properties
  • 2  Rules

Please register for a Forever Free Account or Login to your existing Real Estate Financial Planner™ software to copy this  Scenario into your account.

Create "Forever Free" Account

Once it is in your account, you can view detailed  Charts for dozens of variables and edit any of the assumptions for  Accounts,  Properties, and  Rules to run your own what-if  Scenarios.

You can change things like:

  • Adjust how much money you start with in any  Account
  • Model variable stock, bond and real estate rates of returns
  • Change how many  Properties you buy and when you buy them
  • Set your own personalized target monhtly income in retirement to indicate when you reach financial independence
  • Model receiving social security payments when you reach a certain age
  • See what happens if there is a market crash or correction for your stocks, bonds and/or your real estate
  • Tweak price and rent appreciation rates for individual  Properties or all your  Properties
  • Find out what happens if you pay off your mortgages early... with cash flow each month or only when you have enough to pay off the  Property in full
  • Use equity in  Properties you own to cash-out refinance and buy more  Properties or invest it elsewhere
  • Model buying more  Properties than you need then selling off any extras to pay off the remaining  Properties to achieve your own user-defined financial independence number
  • Evaluate your own safe withdrawal rate and see how it impacts your investment plan
  • And much, much more...

Scenario

  • Modeled for 720 months (60 years)
  • 24.71% effective income tax rate
  • 3% inflation rate
  • 5.125% mortgage interest rate
  • 3.25% yearly safe withdrawal rate (SWR)
  • $5,250 minimum target monthly income in retirement (MTMIR) in today's dollars
  • $20,000 ideal target monthly income in retirement (ITMIR) in today's dollars

Accounts

Summary of assumptions for the Account in this Scenario.

  • Account Name:  VTSMX with CAGR of 8.97% over 1871-2017
  • $0 starting account balance
  • 8.97% yearly rate of return (at start)
  • Asset Type: Cash

Properties

This scenario has no Properties.

Rules

These are the Rules included with this Scenario.

Paycheck and Personal Expenses

  • This  Rule runs for the entire  Scenario.
  • Depositing both your paycheck and pulling expenses out of the same  VTSMX with CAGR of 8.97% over 1871-2017.
  • Both paycheck and personal expenses will be Inflation Adjusted.
  • Gross paycheck is $5,833.33 Inflation Adjusted.
  • Assuming a tax rate of 24.71% on your paycheck.
  • Net paycheck (after taxes) is $4,391.91 Inflation Adjusted per month.
  • The paycheck will stop when they reach "Financial Independence" (goal of Minimum Target Monthly Income in Retirement achieved).
  • Personal expenses are $3,808.58 Inflation Adjusted per month.

Set Value On Accounts

  • This  Rule runs for the entire  Scenario.
  • Changes the value of Yearly Rate of Return on  VTSMX with CAGR of 8.97% over 1871-2017.
  • The  Rule sets the value of Yearly Rate of Return each month that it runs using a random number between -44.33 and 65.47 with a standard deviation of 18.300 in discrete steps of 0.100.
  • However, values can never be lower than -44.330 and never higher than 65.470.

Significant Events

These are the  Significant Events for this Scenario.

  • Month 524  Achieved Financial Independence Goal