The Real Estate Financial Planner Blueprint™
05 Nomad™ with Pro Property Manager at 10% of Rents
Achieved Financial Independence
First achieved in 
Month 432
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 $10,000 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 432.
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 Burlington, Vermont Nomad™ Property with 10% Property Management 1 |
$38,505 | $73,249 | $0 | $0 | $3,775 | $115,530 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 2 |
$38,505 | $74,925 | $0 | $3,262 | $3,809 | $120,501 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 3 |
$38,505 | $29,964 | $33,137 | $3,735 | $7,262 | $112,604 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 4 |
$38,505 | $24,010 | $28,274 | $4,267 | $7,762 | $102,819 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 5 |
$38,505 | $16,920 | $24,483 | $4,814 | $8,258 | $92,980 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 6 |
$38,505 | $10,345 | $21,450 | $5,379 | $8,784 | $84,462 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 7 |
$38,505 | $4,534 | $19,296 | $5,877 | $9,249 | $77,462 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 8 |
$38,505 | -$1,816 | $17,359 | $6,423 | $9,757 | $70,228 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 9 |
$38,505 | -$6,373 | $16,177 | $6,814 | $10,121 | $65,244 |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 10* |
$38,505 | $0 | $14,553 | $0 | $9,566 | $62,624 |
| Totals: | $385,052 | $225,758 | $174,729 | $40,571 | $78,343 | $904,453 |
| * 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 Burlington, Vermont Nomad™ Property with 10% Property Management 1 |
2.86% | 5.43% | — | — | 0.28% | 8.57% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 2 |
2.86% | 5.56% | — | 0.24% | 0.28% | 8.93% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 3 |
3.12% | 2.43% | 2.68% | 0.30% | 0.59% | 9.12% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 4 |
3.60% | 2.24% | 2.64% | 0.40% | 0.73% | 9.60% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 5 |
4.19% | 1.84% | 2.66% | 0.52% | 0.90% | 10.11% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 6 |
4.95% | 1.33% | 2.76% | 0.69% | 1.13% | 10.85% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 7 |
5.82% | 0.69% | 2.92% | 0.89% | 1.40% | 11.71% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 8 |
7.13% | -0.34% | 3.21% | 1.19% | 1.81% | 13% |
| Typical Burlington, Vermont Nomad™ Property with 10% Property Management 9 |
8.44% | -1.40% | 3.54% | 1.49% | 2.22% | 14.29% |
| Totals: | 4.15% | 2.70% | 1.92% | 0.49% | 0.82% | 10.07% |
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 $10,000 and a Ideal Target Monthly Income in Retirement™ of $15,000 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
- Achieved Ideal Financial Independence Goal
- 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
- Paid Off Mortgage
- Final Month Summary
Reports