The Real Estate Financial Planner Blueprint™
Fort Wayne, Indiana Nomad™

Achieved Financial Independence
First achieved in Month 581

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 $5,000 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 581.

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 Wayne, Indiana Nomad™ Property 1	$22,082	$30,219	$0	$0	$1,651	$53,952
Typical Fort Wayne, Indiana Nomad™ Property 2	$22,082	$29,770	$0	$0	$1,647	$53,499
Typical Fort Wayne, Indiana Nomad™ Property 3	$22,082	$30,106	$0	$0	$1,650	$53,838
Typical Fort Wayne, Indiana Nomad™ Property 4	$22,082	$29,882	$0	$1,871	$1,648	$55,483
Typical Fort Wayne, Indiana Nomad™ Property 5	$22,082	$3,430	$17,554	$2,290	$3,784	$49,140
Typical Fort Wayne, Indiana Nomad™ Property 6	$22,082	-$1,452	$14,123	$2,747	$4,215	$41,716
Typical Fort Wayne, Indiana Nomad™ Property 7	$22,082	-$5,888	$12,557	$3,032	$4,470	$36,253
Typical Fort Wayne, Indiana Nomad™ Property 8	$22,082	-$10,407	$10,841	$3,429	$4,842	$30,787
Typical Fort Wayne, Indiana Nomad™ Property 9	$22,082	-$15,421	$9,387	$3,869	$5,253	$25,169
Typical Fort Wayne, Indiana Nomad™ Property 10^*	$22,082	$0	$8,128	$0	$5,769	$35,979
Totals:	$220,819	$90,239	$72,589	$17,238	$34,930	$435,815
^* 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 Wayne, Indiana Nomad™ Property 1	2.88%	3.94%	—	—	0.22%	7.04%
Typical Fort Wayne, Indiana Nomad™ Property 2	2.88%	3.88%	—	—	0.21%	6.98%
Typical Fort Wayne, Indiana Nomad™ Property 3	2.88%	3.93%	—	—	0.22%	7.02%
Typical Fort Wayne, Indiana Nomad™ Property 4	2.88%	3.90%	—	0.24%	0.21%	7.24%
Typical Fort Wayne, Indiana Nomad™ Property 5	3.37%	0.52%	2.68%	0.35%	0.58%	7.51%
Typical Fort Wayne, Indiana Nomad™ Property 6	4.21%	-0.28%	2.69%	0.52%	0.80%	7.95%
Typical Fort Wayne, Indiana Nomad™ Property 7	4.88%	-1.30%	2.77%	0.67%	0.99%	8.01%
Typical Fort Wayne, Indiana Nomad™ Property 8	6.14%	-2.89%	3.01%	0.95%	1.35%	8.56%
Typical Fort Wayne, Indiana Nomad™ Property 9	8.38%	-5.85%	3.56%	1.47%	1.99%	9.55%
Totals:	3.73%	1.70%	1.21%	0.32%	0.55%	7.51%

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 $5,000 and a Ideal Target Monthly Income in Retirement™ of $8,000 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