| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | |||||||||||||||||||||||||||
2 | |||||||||||||||||||||||||||
3 | |||||||||||||||||||||||||||
4 | |||||||||||||||||||||||||||
5 | |||||||||||||||||||||||||||
6 | |||||||||||||||||||||||||||
7 | |||||||||||||||||||||||||||
8 | |||||||||||||||||||||||||||
9 | |||||||||||||||||||||||||||
10 | |||||||||||||||||||||||||||
11 | |||||||||||||||||||||||||||
12 | |||||||||||||||||||||||||||
13 | |||||||||||||||||||||||||||
14 | |||||||||||||||||||||||||||
15 | |||||||||||||||||||||||||||
16 | |||||||||||||||||||||||||||
17 | |||||||||||||||||||||||||||
18 | |||||||||||||||||||||||||||
19 | |||||||||||||||||||||||||||
20 | |||||||||||||||||||||||||||
21 | |||||||||||||||||||||||||||
22 | |||||||||||||||||||||||||||
23 | Month | Total Assets | Total Liabilities | Debt Ratio | Net Worth | Total Gain / Loss | To Maintain Pace | TTM NW Δ | TTM NW % Change | Monthly Passive Income | Notes | ||||||||||||||||
24 | February 2020 | $269,673.16 | $187,076.04 | 69.37% | $82,597.12 | N/A | $82,597.12 | N/A | N/A | $100.00 | |||||||||||||||||
25 | March 2020 | $264,855.89 | $186,318.30 | 70.35% | $78,537.59 | -$4,059.53 | $93,390.10 | N/A | N/A | $100.00 | |||||||||||||||||
26 | April 2020 | $329,085.00 | $270,594.52 | 82.23% | $58,490.48 | -$20,047.11 | $104,183.07 | N/A | N/A | $150.00 | 23rd Birthday | ||||||||||||||||
27 | May 2020 | $356,448.53 | $295,640.91 | 82.94% | $60,807.62 | $2,317.14 | $114,976.05 | N/A | N/A | $150.00 | |||||||||||||||||
28 | June 2020 | $365,867.98 | $294,723.17 | 80.55% | $71,144.81 | $10,337.19 | $125,769.02 | N/A | N/A | $150.00 | |||||||||||||||||
29 | July 2020 | $372,436.68 | $312,391.80 | 83.88% | $60,044.88 | -$11,099.93 | $136,562.00 | N/A | N/A | $150.00 | |||||||||||||||||
30 | August 2020 | $391,263.29 | $312,717.79 | 79.93% | $78,545.50 | $18,500.62 | $147,354.97 | N/A | N/A | $350.00 | Closed on 1st Rental Property | ||||||||||||||||
31 | September 2020 | $397,699.58 | $312,125.36 | 78.48% | $85,574.22 | $7,028.72 | $158,147.95 | N/A | N/A | $350.00 | |||||||||||||||||
32 | October 2020 | $394,505.30 | $325,847.10 | 82.60% | $68,658.20 | -$16,916.02 | $168,940.92 | N/A | N/A | $350.00 | |||||||||||||||||
33 | November 2020 | $370,868.75 | $299,620.75 | 80.79% | $71,248.00 | $2,589.80 | $179,733.90 | N/A | N/A | $350.00 | |||||||||||||||||
34 | December 2020 | $375,857.03 | $299,149.31 | 79.59% | $76,707.72 | $5,459.72 | $190,526.87 | N/A | N/A | $350.00 | Graduated Law School | ||||||||||||||||
35 | January 2021 | $390,218.37 | $318,730.75 | 81.68% | $71,487.62 | -$5,220.10 | $201,319.85 | N/A | N/A | $350.00 | |||||||||||||||||
36 | February 2021 | $388,864.67 | $314,890.76 | 80.98% | $73,973.91 | $2,486.29 | $212,112.82 | -$8,623.21 | -10.44% | $350.00 | |||||||||||||||||
37 | March 2021 | $388,534.75 | $315,516.76 | 81.21% | $73,017.99 | -$955.92 | $222,905.80 | -$5,519.60 | -7.03% | $350.00 | |||||||||||||||||
38 | April 2021 | $391,607.14 | $320,078.21 | 81.73% | $71,528.93 | -$1,489.06 | $233,698.77 | $13,038.45 | 22.29% | $350.00 | 24th Birthday | ||||||||||||||||
39 | May 2021 | $399,734.09 | $324,779.36 | 81.25% | $74,954.73 | $3,425.80 | $244,491.75 | $14,147.11 | 23.27% | $350.00 | |||||||||||||||||
40 | June 2021 | $405,157.29 | $328,835.88 | 81.16% | $76,321.41 | $1,366.69 | $255,284.72 | $5,176.60 | 7.28% | $350.00 | Began Full time as an Attorney | ||||||||||||||||
41 | July 2021 | $416,145.21 | $336,133.60 | 80.77% | $80,011.61 | $3,690.20 | $266,077.70 | $19,966.73 | 33.25% | $350.00 | |||||||||||||||||
42 | August 2021 | $715,136.86 | $625,104.72 | 87.41% | $90,032.14 | $10,020.53 | $276,870.67 | $11,486.64 | 14.62% | $350.00 | Closed on Primary Residence (Chicago) | ||||||||||||||||
43 | September 2021 | $711,547.50 | $619,903.23 | 87.12% | $91,644.27 | $1,612.13 | $287,663.65 | $6,070.05 | 7.09% | $350.00 | Primary Residence Basement Flood | ||||||||||||||||
44 | October 2021 | $715,538.12 | $627,724.27 | 87.73% | $87,813.85 | -$3,830.42 | $298,456.62 | $19,155.65 | 27.90% | $950.00 | Rented Former Primary Residence | ||||||||||||||||
45 | November 2021 | $722,020.33 | $624,079.42 | 86.44% | $97,940.91 | $10,127.06 | $309,249.60 | $26,692.91 | 37.46% | $950.00 | |||||||||||||||||
46 | December 2021 | $724,575.71 | $623,015.26 | 85.98% | $101,560.45 | $3,619.54 | $320,042.57 | $24,852.73 | 32.40% | $950.00 | |||||||||||||||||
47 | January 2022 | $732,076.10 | $621,592.77 | 84.91% | $110,483.33 | $8,922.88 | $330,835.55 | $38,995.71 | 54.55% | $1,100.00 | |||||||||||||||||
48 | February 2022 | $734,268.47 | $617,961.72 | 84.16% | $116,306.75 | $5,823.42 | $341,628.52 | $42,332.84 | 57.23% | $1,100.00 | |||||||||||||||||
49 | March 2022 | $745,603.10 | $620,108.94 | 83.17% | $125,494.16 | $9,187.41 | $352,421.50 | $52,476.17 | 71.87% | $1,100.00 | |||||||||||||||||
50 | April 2022 | $754,924.48 | $621,822.74 | 82.37% | $133,101.74 | $7,607.58 | $363,214.47 | $61,572.81 | 86.08% | $1,100.00 | 25th Birthday | ||||||||||||||||
51 | May 2022 | $753,991.85 | $626,006.10 | 83.03% | $127,985.75 | -$5,115.99 | $374,007.45 | $53,031.02 | 70.75% | $1,100.00 | |||||||||||||||||
52 | June 2022 | $763,440.36 | $625,217.18 | 81.89% | $138,223.18 | $10,237.43 | $384,800.42 | $61,901.76 | 81.11% | $1,100.00 | |||||||||||||||||
53 | July 2022 | $751,952.19 | $633,303.45 | 84.22% | $118,648.74 | -$19,574.44 | $395,593.40 | $38,637.13 | 48.29% | $1,100.00 | Closed on Primary Residence (Houston) | ||||||||||||||||
54 | August 2022 | $1,102,630.48 | $993,251.61 | 90.08% | $109,378.87 | -$9,269.87 | $406,386.37 | $19,346.73 | 21.49% | $1,100.00 | Moved to Houston | ||||||||||||||||
55 | September 2022 | $1,095,130.32 | $1,001,673.13 | 91.47% | $93,457.19 | -$15,921.68 | $417,179.35 | $1,812.92 | 1.98% | $1,100.00 | |||||||||||||||||
56 | October 2022 | $1,081,805.92 | $1,003,680.49 | 92.78% | $78,125.43 | -$15,331.76 | $427,972.32 | -$9,688.42 | -11.03% | $1,100.00 | Rented Former Primary Residence #2 | ||||||||||||||||
57 | November 2022 | $1,082,661.41 | $998,720.69 | 92.25% | $83,940.72 | $5,815.29 | $438,765.30 | -$14,000.19 | -14.29% | $1,100.00 | |||||||||||||||||
58 | December 2022 | $1,105,522.60 | $1,001,645.27 | 90.60% | $103,877.33 | $19,936.61 | $449,558.27 | $2,316.88 | 2.28% | $1,100.00 | |||||||||||||||||
59 | January 2023 | $1,298,416.08 | $1,209,991.23 | 93.19% | $88,424.85 | -$15,452.48 | $460,351.25 | -$22,058.48 | -19.97% | $1,100.00 | Closed on Steam Cleaning Business | ||||||||||||||||
60 | February 2023 | $1,282,205.39 | $1,174,296.31 | 91.58% | $107,909.08 | $19,484.23 | $471,144.22 | -$8,397.67 | -7.22% | $1,100.00 | |||||||||||||||||
61 | March 2023 | $1,275,478.08 | $1,162,403.87 | 91.13% | $113,074.21 | $5,165.13 | $481,937.20 | -$12,419.95 | -9.90% | $1,100.00 | |||||||||||||||||
62 | April 2023 | $1,284,385.53 | $1,158,917.03 | 90.23% | $125,468.50 | $12,394.29 | $492,730.17 | -$7,633.24 | -5.73% | $600.00 | 26th Birthday | ||||||||||||||||
63 | May 2023 | $1,297,378.82 | $1,155,601.90 | 89.07% | $141,776.92 | $16,308.42 | $503,523.15 | $13,791.17 | 10.78% | $600.00 | Laid Off From Big Law; Started Own Firm | ||||||||||||||||
64 | June 2023 | $1,303,397.53 | $1,149,442.98 | 88.19% | $153,954.55 | $12,177.63 | $514,316.12 | $15,731.37 | 11.38% | $600.00 | |||||||||||||||||
65 | July 2023 | $1,299,093.81 | $1,146,096.25 | 88.22% | $152,997.56 | -$956.99 | $525,109.10 | $34,348.82 | 28.95% | $600.00 | |||||||||||||||||
66 | August 2023 | $1,294,661.60 | $1,142,492.82 | 88.25% | $152,168.78 | -$828.78 | $535,902.07 | $42,789.91 | 39.12% | $600.00 | |||||||||||||||||
67 | September 2023 | $1,269,713.23 | $1,139,982.69 | 89.78% | $129,730.54 | -$22,438.24 | $546,695.05 | $36,273.35 | 38.81% | $600.00 | |||||||||||||||||
68 | October 2023 | $1,268,732.88 | $1,137,090.10 | 89.62% | $131,642.78 | $1,912.24 | $557,488.02 | $53,517.35 | 68.50% | $600.00 | |||||||||||||||||
69 | November 2023 | $1,268,917.12 | $1,134,162.66 | 89.38% | $134,754.46 | $3,111.68 | $568,281.00 | $50,813.74 | 60.54% | $600.00 | Sold Indianapolis Rental Property | ||||||||||||||||
70 | December 2023 | $1,253,500.33 | $1,126,999.64 | 89.91% | $126,500.69 | -$8,253.77 | $579,073.97 | $22,623.36 | 21.78% | $600.00 | |||||||||||||||||
71 | January 2024 | $1,200,620.89 | $1,072,187.62 | 89.30% | $128,433.27 | $1,932.58 | $589,866.95 | $40,008.42 | 45.25% | $600.00 | |||||||||||||||||
72 | February 2024 | $1,211,907.26 | $1,085,575.89 | 89.58% | $126,331.37 | -$2,101.90 | $600,659.92 | $18,422.29 | 17.07% | $600.00 | |||||||||||||||||
73 | March 2024 | $1,231,659.71 | $1,117,790.96 | 90.75% | $113,868.75 | -$12,462.62 | $611,452.90 | $794.54 | 0.70% | $600.00 | |||||||||||||||||
74 | April 2024 | $1,224,197.99 | $1,114,391.94 | 91.03% | $109,806.05 | -$4,062.70 | $622,245.87 | -$15,662.45 | -12.48% | $600.00 | 27th Birthday | ||||||||||||||||
75 | May 2024 | $633,038.85 | |||||||||||||||||||||||||
76 | June 2024 | $643,831.82 | |||||||||||||||||||||||||
77 | July 2024 | $654,624.80 | |||||||||||||||||||||||||
78 | August 2024 | $665,417.77 | |||||||||||||||||||||||||
79 | September 2024 | $676,210.75 | |||||||||||||||||||||||||
80 | October 2024 | $687,003.72 | |||||||||||||||||||||||||
81 | November 2024 | $697,796.70 | |||||||||||||||||||||||||
82 | December 2024 | $708,589.67 | |||||||||||||||||||||||||
83 | January 2025 | $719,382.65 | |||||||||||||||||||||||||
84 | February 2025 | $730,175.62 | |||||||||||||||||||||||||
85 | March 2025 | $740,968.60 | |||||||||||||||||||||||||
86 | April 2025 | $751,761.57 | 28th Birthday | ||||||||||||||||||||||||
87 | May 2025 | $762,554.55 | |||||||||||||||||||||||||
88 | June 2025 | $773,347.52 | |||||||||||||||||||||||||
89 | July 2025 | $784,140.50 | |||||||||||||||||||||||||
90 | August 2025 | $794,933.47 | |||||||||||||||||||||||||
91 | September 2025 | $805,726.45 | |||||||||||||||||||||||||
92 | October 2025 | $816,519.42 | |||||||||||||||||||||||||
93 | November 2025 | $827,312.40 | |||||||||||||||||||||||||
94 | December 2025 | $838,105.37 | |||||||||||||||||||||||||
95 | January 2026 | $848,898.35 | |||||||||||||||||||||||||
96 | February 2026 | $859,691.32 | |||||||||||||||||||||||||
97 | March 2026 | $870,484.30 | |||||||||||||||||||||||||
98 | April 2026 | $881,277.27 | 29th Birthday | ||||||||||||||||||||||||
99 | May 2026 | $892,070.25 | |||||||||||||||||||||||||
100 | June 2026 | $902,863.22 |