The Real Estate Financial Planner Blueprint™
29 Anaheim, California Nomad™ Starting with $0

Achieved Financial Independence
First achieved in Month 852

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 $17,000 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 852.

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
Anaheim, California Nomad™ Property - $0 Start 1 $200,216 $282,454 $0 $0 $8,081 $490,751
Anaheim, California Nomad™ Property - $0 Start 2 $200,216 $277,391 $0 $0 $8,036 $485,643
Anaheim, California Nomad™ Property - $0 Start 3 $200,216 $278,230 $0 $0 $8,044 $486,489
Anaheim, California Nomad™ Property - $0 Start 4 $200,216 $277,391 $0 $16,963 $8,036 $502,606
Anaheim, California Nomad™ Property - $0 Start 5 $200,216 $40,840 $158,693 $20,811 $27,486 $448,046
Anaheim, California Nomad™ Property - $0 Start 6 $200,216 $7,371 $135,008 $23,830 $30,316 $396,740
Anaheim, California Nomad™ Property - $0 Start 7 $200,216 -$55,767 $108,621 $28,595 $34,689 $316,353
Anaheim, California Nomad™ Property - $0 Start 8 $200,216 -$110,856 $90,262 $33,395 $39,171 $252,187
Anaheim, California Nomad™ Property - $0 Start 9* $200,216 $0 $78,157 $0 $44,069 $322,442
Totals: $1,801,941 $997,053 $570,742 $123,593 $207,928 $3,701,257
* 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 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
Anaheim, California Nomad™ Property - $0 Start 1 2.92% 4.11% — — 0.12% 7.15%
Anaheim, California Nomad™ Property - $0 Start 2 2.92% 4.04% — — 0.12% 7.07%
Anaheim, California Nomad™ Property - $0 Start 3 2.92% 4.05% — — 0.12% 7.09%
Anaheim, California Nomad™ Property - $0 Start 4 2.92% 4.04% — 0.25% 0.12% 7.32%
Anaheim, California Nomad™ Property - $0 Start 5 3.43% 0.70% 2.72% 0.36% 0.47% 7.68%
Anaheim, California Nomad™ Property - $0 Start 6 4.04% 0.15% 2.72% 0.48% 0.61% 8%
Anaheim, California Nomad™ Property - $0 Start 7 5.33% -1.49% 2.89% 0.76% 0.92% 8.43%
Anaheim, California Nomad™ Property - $0 Start 8 7.51% -4.16% 3.39% 1.25% 1.47% 9.46%
Totals: 3.59% 2.23% 1.10% 0.28% 0.37% 7.56%

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 $17,000 and a Ideal Target Monthly Income in Retirement™ of $26,000 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