Baseline

The following are charts for Ep 1 Andrea - Baseline.

Copy Scenario

Copy this  Scenarios to your own Real Estate Financial Planner™ account to edit any of the assumptions or modify it to better match your personal situation. Or, dig into even more detail and charts (without copying it) by reading the  Blueprint™.

Login to copy this Scenario. New? Register For Free

Copy  Scenario into my Real Estate Financial Planner™ Software

Ep 1 Andrea - Baseline with 2  Accounts, 1 Property, and 3 Rules.
Or, read the detailed, computer-generated, narrated  Blueprint™.

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Number of Properties

Paychecks and Passive Income

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Personal Expenses

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Paychecks, Passive Income and Personal Expenses

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Total Saved

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Net Worth

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

The  Net Worth chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved.

Account Balances

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

The  Total Account Balance chart through the end of the  Scenario.

The  Total Account Balance chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved.

Goals

The  % of Minimum Target Monthly Income in Retirement (MTMIR) Goal Achieved chart through when  Minimum Target Monthly Income in Retirement (MTMIR) goal first achieved plus a few extra months.

The Phases of Financial Independence chart is shown below.

Private Mortgage Insurance (PMI)

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Cash Flow

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

The  Total Cash Flow chart of all  Properties.

The  Monthly Cash Flow chart is showing the first  Property.

Here's the  Cash Flow chart for the month when  Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved.

Here's the  Cash Flow chart for the month when  Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved.

True Cash Flow™

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

The  Total True Cash Flow™ chart of all  Properties.

Return on Equity

Here's the  Return on Equity chart.

Same  Return on Equity chart except the returns are stacked so you can graphical see the totals.

Minimum Gross Monthly Income vs Gross Paychecks

Debt-To-Income

Here's the  Debt-To-Income chart through the month when  Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved (plus a few more months).

Reserves

Inflation Adjusted Dollars Raw Dollars
All Fin Ind Only 1st Fin Ind Only None

Asset Allocation

The following is the  Asset Allocation - Basic chart for the month when  Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved.

 Asset Allocation - Basic does not show Bond-Like Real Estate Equity™.

The following is the  Asset Allocation - Advanced chart for the month when  Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved.

 Asset Allocation - Advanced does show Bond-Like Real Estate Equity™.

Equity Allocation™

 Equity Allocation™ shows how equity is distributed. True Net Equity™ is the estimated equity they'd walk away with from a sale after all expenses to access that equity.

The following is the  Equity Allocation™ chart for the month when  Minimum Target Monthly Income in Retirement (MTMIR) goal was first achieved.