The Real Estate Financial Planner Blueprint™
05 Nomad™ with Pro Property Manager at 10% of Rents
Achieved Financial Independence
First achieved in 
Month 744
The following 
Goal
Financial independence is typically a combination of the Safe Withdrawl Rate for the 
Scenario from the 
Account
Properties
We typically think of hitting our Target Monthly Income in Retirement of $11,000 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 744.
Return in Dollars + Reserves
Here's the return in dollars + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | RID+R12™ Total |
|---|---|---|---|---|---|---|
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 1 |
$97,040 | $127,357 | $0 | $0 | $5,947 | $230,344 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 2 |
$97,040 | $124,208 | $0 | $0 | $5,884 | $227,132 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 3 |
$97,040 | $124,599 | $0 | $0 | $5,892 | $227,530 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 4 |
$97,040 | $128,554 | $0 | $8,221 | $5,971 | $239,786 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 5 |
$97,040 | $13,941 | $79,910 | $9,769 | $15,060 | $215,720 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 6 |
$97,040 | -$7,085 | $67,387 | $11,269 | $16,387 | $184,998 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 7 |
$97,040 | -$33,335 | $54,057 | $13,555 | $18,526 | $149,844 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 8 |
$97,040 | -$53,986 | $46,807 | $15,294 | $20,139 | $125,295 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 9 |
$97,040 | -$81,469 | $39,356 | $17,687 | $22,377 | $94,991 |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 10* |
$97,020 | $0 | $31,322 | $0 | $21,687 | $150,029 |
| Totals: | $970,379 | $342,784 | $318,840 | $75,795 | $137,870 | $1,845,669 |
| * Denotes a property that had no rent for at least part of the period covered. | ||||||
Return on Equity + Reserves
Here's the return on equity + reserves for the Properties
| Property | Appreciation | Cash Flow | Debt Paydown | Cash Flow from Deprec.™ | +12 Mos Reserves @ 8% | ROE+R12™ Total |
|---|---|---|---|---|---|---|
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 1 |
2.89% | 3.80% | — | — | 0.18% | 6.87% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 2 |
2.89% | 3.70% | — | — | 0.18% | 6.78% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 3 |
2.89% | 3.72% | — | — | 0.18% | 6.79% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 4 |
2.89% | 3.83% | — | 0.25% | 0.18% | 7.15% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 5 |
3.29% | 0.47% | 2.71% | 0.33% | 0.51% | 7.31% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 6 |
3.87% | -0.28% | 2.69% | 0.45% | 0.65% | 7.38% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 7 |
5.06% | -1.74% | 2.82% | 0.71% | 0.97% | 7.82% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 8 |
6.41% | -3.57% | 3.09% | 1.01% | 1.33% | 8.28% |
| Typical Gilbert, Arizona Nomad™ Property with 10% Property Management 9 |
9.73% | -8.17% | 3.95% | 1.77% | 2.24% | 9.53% |
| Totals: | 3.75% | 1.47% | 1.23% | 0.33% | 0.50% | 7.28% |
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 $11,000 and a Ideal Target Monthly Income in Retirement™ of $17,000 at the time of achieving your Goal
Scenario into my Real Estate Financial Planner™ Software Account
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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- 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
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved 2 X Ideal Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Final Month Summary
Reports