The following is a summary of the the **Scenario** *Full Nomad $300K Breakeven Cash Flow PAY DOWN DEBT*.

The baseline full Nomad for $25 per month difference at $300K and use extra cash flow to pay down debt.

In **Scenario** *Full Nomad $300K Breakeven Cash Flow PAY DOWN DEBT* we purchased 11 properties.

Address/Description | Bought/Sold |
---|---|

$300K Property Breakeven Cash Flow - 3% Down Payment 1 Dynamic Nomad | Jan 2018 Hold |

$300K Property Breakeven Cash Flow - 3% Down Payment 2 Dynamic Nomad | Feb 2025 Hold |

$300K Property Breakeven Cash Flow - 3% Down Payment 3 Dynamic Nomad | Aug 2027 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 1 Dynamic Nomad | Aug 2029 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 2 Dynamic Nomad | Feb 2031 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 3 Dynamic Nomad | Mar 2032 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 4 Dynamic Nomad | Mar 2033 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 5 Dynamic Nomad | Mar 2034 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 6 Dynamic Nomad | Mar 2035 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 7 Dynamic Nomad | Mar 2036 Hold |

$300K Property Breakeven Cash Flow - 5% Down Payment 8 Dynamic Nomad | Mar 2037 Hold |

When we say a property is Dynamic that means that the property was based on a template of a property that we could have bought multiple copies of the property.

Nomad properties are a special type of property where we move into them when we purchase them and typically don't collect rent on them when we first buy them. Once we buy another Nomad property we convert the last Nomad property we bought to a rental and start collecting rent on it.

The following is a graphical summary of the number of properties we've purchased and when.

### $300K Property Breakeven Cash Flow - 3% Down Payment 1

We purchased this property in month 1 for $300,000. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 1.

The following chart shows the total of all account balances up until month 1.

### $300K Property Breakeven Cash Flow - 3% Down Payment 2

We purchased this property in month 86 for $369,878. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 86.

The following chart shows the total of all account balances up until month 86.

### $300K Property Breakeven Cash Flow - 3% Down Payment 3

We purchased this property in month 116 for $398,247. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 116.

The following chart shows the total of all account balances up until month 116.

### $300K Property Breakeven Cash Flow - 5% Down Payment 1

We purchased this property in month 140 for $422,500. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 140.

The following chart shows the total of all account balances up until month 140.

### $300K Property Breakeven Cash Flow - 5% Down Payment 2

We purchased this property in month 158 for $441,656. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 158.

The following chart shows the total of all account balances up until month 158.

### $300K Property Breakeven Cash Flow - 5% Down Payment 3

We purchased this property in month 171 for $456,027. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 171.

The following chart shows the total of all account balances up until month 171.

### $300K Property Breakeven Cash Flow - 5% Down Payment 4

We purchased this property in month 183 for $469,708. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 183.

The following chart shows the total of all account balances up until month 183.

### $300K Property Breakeven Cash Flow - 5% Down Payment 5

We purchased this property in month 195 for $483,798. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 195.

The following chart shows the total of all account balances up until month 195.

### $300K Property Breakeven Cash Flow - 5% Down Payment 6

We purchased this property in month 207 for $498,312. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 207.

The following chart shows the total of all account balances up until month 207.

### $300K Property Breakeven Cash Flow - 5% Down Payment 7

We purchased this property in month 219 for $513,261. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 219.

The following chart shows the total of all account balances up until month 219.

### $300K Property Breakeven Cash Flow - 5% Down Payment 8

We purchased this property in month 231 for $528,659. I've shown the number of properties owned in this month in the chart below.

The following chart shows the total of all account balances up until month 231.

The following chart shows the total of all account balances up until month 231.