The Real Estate Financial Planner Blueprint™
14 Buy 10 Nomads™ with 5% Higher Rents
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 Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 1 |
$14,800 | $28,064 | $0 | $0 | $1,605 | $44,469 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 2 |
$14,800 | $27,957 | $0 | $1,254 | $1,604 | $45,615 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 3 |
$14,800 | $11,277 | $12,588 | $1,450 | $2,958 | $43,072 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 4 |
$14,800 | $8,811 | $10,491 | $1,689 | $3,184 | $38,975 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 5 |
$14,800 | $6,285 | $9,031 | $1,915 | $3,395 | $35,426 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 6 |
$14,800 | $3,530 | $7,819 | $2,161 | $3,625 | $31,936 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 7 |
$14,800 | -$451 | $6,771 | $2,438 | $3,877 | $27,434 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 8 |
$14,800 | -$3,470 | $6,002 | $2,697 | $4,119 | $24,148 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 9 |
$14,800 | -$10,127 | $5,400 | $2,948 | $4,661 | $17,681 |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 10* |
$14,797 | $0 | $4,777 | $0 | $4,115 | $23,689 |
| Totals: | $147,994 | $71,876 | $62,879 | $16,553 | $33,143 | $332,445 |
| * 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 Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 1 |
2.85% | 5.40% | — | — | 0.31% | 8.55% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 2 |
2.85% | 5.38% | — | 0.24% | 0.31% | 8.77% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 3 |
3.14% | 2.39% | 2.67% | 0.31% | 0.63% | 9.13% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 4 |
3.71% | 2.21% | 2.63% | 0.42% | 0.80% | 9.76% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 5 |
4.37% | 1.85% | 2.66% | 0.57% | 1% | 10.45% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 6 |
5.31% | 1.27% | 2.80% | 0.77% | 1.30% | 11.45% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 7 |
6.85% | -0.21% | 3.13% | 1.13% | 1.79% | 12.69% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 8 |
9.20% | -2.16% | 3.73% | 1.68% | 2.56% | 15.01% |
| Typical Lafayette, Louisiana Nomad™ Property with 5% Higher Rents 9 |
13.04% | -8.92% | 4.76% | 2.60% | 4.11% | 15.58% |
| Totals: | 4.41% | 2.38% | 1.92% | 0.55% | 0.96% | 10.22% |
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
- Paid Off Mortgage
- Paid Off Mortgage
- Bought New Dynamic Property Based On Rule Buy Property When Account Has Down Payment
- Achieved Financial Independence Goal
- 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
- Paid Off Mortgage
- Final Month Summary
Reports