The Real Estate Financial Planner Blueprint™
06 Buy 10 Nomads™ with 10% Discounts

Achieved Financial Independence
First achieved in Month 120

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 120.

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 Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 1	$6,932	$10,189	$2,905	$993	$2,005	$23,023
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 2	$6,932	$9,835	$2,804	$1,023	$2,033	$22,627
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 3	$6,932	$9,470	$2,707	$1,053	$2,062	$22,225
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 4	$6,932	$9,095	$2,613	$1,085	$2,092	$21,817
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 5	$6,932	$8,708	$2,523	$1,118	$2,123	$21,403
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 6	$6,932	$8,309	$2,435	$1,151	$2,155	$20,983
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 7	$6,932	$7,899	$2,351	$1,186	$2,188	$20,555
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 8	$6,932	$6,528	$2,269	$1,221	$2,298	$19,248
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 9^*	$6,930	$0	$2,014	$0	$2,000	$10,943
Totals:	$62,383	$70,033	$22,621	$8,829	$18,957	$182,823
^* 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 Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 1	5.65%	8.31%	2.37%	0.81%	1.63%	18.77%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 2	5.97%	8.48%	2.42%	0.88%	1.75%	19.50%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 3	6.34%	8.67%	2.48%	0.96%	1.89%	20.34%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 4	6.77%	8.88%	2.55%	1.06%	2.04%	21.30%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 5	7.26%	9.12%	2.64%	1.17%	2.22%	22.42%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 6	7.84%	9.40%	2.76%	1.30%	2.44%	23.74%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 7	8.54%	9.73%	2.90%	1.46%	2.70%	25.32%
Typical Oklahoma City, Oklahoma Nomad™ Property with 10% Discount 8	9.27%	8.73%	3.03%	1.63%	3.07%	25.74%
Totals:	7.02%	8.86%	2.61%	1.12%	2.15%	21.75%

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