The Real Estate Financial Planner Blueprint™
11 Nomad™ as Agent - 3% Commission Earned On Purchases

Achieved Financial Independence
First achieved in Month 402

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 $8,000 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 402.

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
Typical Fort Collins, Colorado Nomad™ Property 1 $32,541 $65,825 $0 $2,750 $1,624 $102,739
Typical Fort Collins, Colorado Nomad™ Property 2 $32,541 $28,347 $28,586 $3,103 $4,504 $97,082
Typical Fort Collins, Colorado Nomad™ Property 3 $32,541 $23,970 $23,615 $3,642 $5,023 $88,791
Typical Fort Collins, Colorado Nomad™ Property 4 $32,541 $17,646 $19,914 $4,201 $5,546 $79,849
Typical Fort Collins, Colorado Nomad™ Property 5 $32,541 $9,275 $17,244 $4,740 $6,030 $69,829
Typical Fort Collins, Colorado Nomad™ Property 6 $32,541 $3,324 $14,931 $5,348 $6,607 $62,751
Typical Fort Collins, Colorado Nomad™ Property 7 $32,541 -$4,225 $13,197 $5,931 $7,143 $54,587
Typical Fort Collins, Colorado Nomad™ Property 8 $32,541 -$17,323 $12,013 $6,417 $8,275 $41,924
Typical Fort Collins, Colorado Nomad™ Property 9* $32,534 $0 $10,503 $0 $7,300 $50,337
Totals: $292,860 $126,840 $140,005 $36,132 $52,052 $647,889
* 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
Typical Fort Collins, Colorado Nomad™ Property 1 2.91% 5.88% — 0.25% 0.14% 9.17%
Typical Fort Collins, Colorado Nomad™ Property 2 3.12% 2.72% 2.74% 0.30% 0.43% 9.32%
Typical Fort Collins, Colorado Nomad™ Property 3 3.72% 2.74% 2.70% 0.42% 0.57% 10.15%
Typical Fort Collins, Colorado Nomad™ Property 4 4.50% 2.44% 2.75% 0.58% 0.77% 11.03%
Typical Fort Collins, Colorado Nomad™ Property 5 5.50% 1.57% 2.91% 0.80% 1.02% 11.80%
Typical Fort Collins, Colorado Nomad™ Property 6 7.16% 0.73% 3.29% 1.18% 1.45% 13.81%
Typical Fort Collins, Colorado Nomad™ Property 7 9.87% -1.28% 4% 1.80% 2.17% 16.55%
Typical Fort Collins, Colorado Nomad™ Property 8 13.64% -7.26% 5.04% 2.69% 3.47% 17.58%
Totals: 4.84% 2.36% 2.41% 0.67% 0.83% 11.12%

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 $8,000 and a Ideal Target Monthly Income in Retirement™ of $12,000 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