The Real Estate Financial Planner Blueprint™
29 Fort Wayne, Indiana Nomad™ Starting with $0

Achieved Financial Independence
First achieved in Month 593

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 593.

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
Fort Wayne, Indiana Nomad™ Property - $0 Start 1 $22,744 $31,125 $0 $0 $1,701 $55,570
Fort Wayne, Indiana Nomad™ Property - $0 Start 2 $22,744 $30,663 $0 $0 $1,697 $55,104
Fort Wayne, Indiana Nomad™ Property - $0 Start 3 $22,744 $31,009 $0 $0 $1,700 $55,453
Fort Wayne, Indiana Nomad™ Property - $0 Start 4 $22,744 $30,778 $0 $1,927 $1,698 $57,147
Fort Wayne, Indiana Nomad™ Property - $0 Start 5 $22,744 $3,533 $18,081 $2,358 $3,898 $50,614
Fort Wayne, Indiana Nomad™ Property - $0 Start 6 $22,744 -$1,495 $14,547 $2,830 $4,341 $42,967
Fort Wayne, Indiana Nomad™ Property - $0 Start 7 $22,744 -$6,065 $12,933 $3,123 $4,604 $37,340
Fort Wayne, Indiana Nomad™ Property - $0 Start 8 $22,744 -$10,719 $11,166 $3,532 $4,987 $31,710
Fort Wayne, Indiana Nomad™ Property - $0 Start 9 $22,744 -$15,884 $9,668 $3,985 $5,410 $25,924
Fort Wayne, Indiana Nomad™ Property - $0 Start 10* $22,744 $0 $8,372 $0 $5,942 $37,059
Totals: $227,443 $92,946 $74,767 $17,755 $35,978 $448,889
* 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
Fort Wayne, Indiana Nomad™ Property - $0 Start 1 2.88% 3.94% — — 0.22% 7.04%
Fort Wayne, Indiana Nomad™ Property - $0 Start 2 2.88% 3.88% — — 0.21% 6.98%
Fort Wayne, Indiana Nomad™ Property - $0 Start 3 2.88% 3.93% — — 0.22% 7.02%
Fort Wayne, Indiana Nomad™ Property - $0 Start 4 2.88% 3.90% — 0.24% 0.21% 7.24%
Fort Wayne, Indiana Nomad™ Property - $0 Start 5 3.37% 0.52% 2.68% 0.35% 0.58% 7.51%
Fort Wayne, Indiana Nomad™ Property - $0 Start 6 4.21% -0.28% 2.69% 0.52% 0.80% 7.95%
Fort Wayne, Indiana Nomad™ Property - $0 Start 7 4.88% -1.30% 2.77% 0.67% 0.99% 8.01%
Fort Wayne, Indiana Nomad™ Property - $0 Start 8 6.14% -2.89% 3.01% 0.95% 1.35% 8.56%
Fort Wayne, Indiana Nomad™ Property - $0 Start 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

Reports