The Real Estate Financial Planner Blueprint™
10 Nomad™ as Agent - 3% Discount
Achieved Financial Independence
First achieved in 
Month 396
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 $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 396.
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 Cedar Rapids, Iowa Nomad™ Property with 3% Discount 1 |
$13,467 | $24,219 | $0 | $0 | $1,434 | $39,120 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 2 |
$13,467 | $24,878 | $0 | $92 | $1,440 | $39,877 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 3 |
$13,467 | $10,300 | $12,064 | $1,188 | $2,547 | $39,567 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 4 |
$13,467 | $8,915 | $10,695 | $1,314 | $2,667 | $37,058 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 5 |
$13,467 | $6,753 | $9,260 | $1,483 | $2,823 | $33,786 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 6 |
$13,467 | $5,043 | $8,089 | $1,661 | $2,993 | $31,254 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 7 |
$13,467 | $3,407 | $7,192 | $1,833 | $3,158 | $29,057 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 8 |
$13,467 | $1,470 | $6,395 | $2,023 | $3,338 | $26,692 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 9 |
$13,467 | -$1,959 | $5,702 | $2,227 | $3,520 | $22,957 |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 10* |
$13,467 | $0 | $5,298 | $0 | $3,316 | $22,082 |
| Totals: | $134,675 | $83,026 | $64,695 | $11,820 | $27,235 | $321,451 |
| * 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 Cedar Rapids, Iowa Nomad™ Property with 3% Discount 1 |
2.85% | 5.12% | — | — | 0.30% | 8.27% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 2 |
2.85% | 5.26% | — | 0.02% | 0.30% | 8.43% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 3 |
2.93% | 2.24% | 2.63% | 0.26% | 0.55% | 8.61% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 4 |
3.23% | 2.14% | 2.57% | 0.32% | 0.64% | 8.89% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 5 |
3.68% | 1.84% | 2.53% | 0.40% | 0.77% | 9.22% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 6 |
4.23% | 1.58% | 2.54% | 0.52% | 0.94% | 9.82% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 7 |
4.89% | 1.24% | 2.61% | 0.67% | 1.15% | 10.55% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 8 |
5.83% | 0.64% | 2.77% | 0.88% | 1.44% | 11.55% |
| Typical Cedar Rapids, Iowa Nomad™ Property with 3% Discount 9 |
7.24% | -1.05% | 3.07% | 1.20% | 1.89% | 12.35% |
| Totals: | 3.79% | 2.59% | 1.86% | 0.37% | 0.75% | 9.36% |
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
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
- 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
- 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
- Paid Off Mortgage
- Achieved Financial Independence Goal
- Paid Off Mortgage
- Paid Off Mortgage
- Achieved Ideal Financial Independence Goal
- Paid Off Mortgage
- 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