Wealth Projections

YEAR ONE

Purchase your first investment property for $500,000 (future price indexed at 7%).

YEAR TWO

Use this year to remain cash flow positive on your investment property and save for the second. Begin reviewing the properties available and market trends to look for the next opportunity.

YEAR THREE

Purchase your second investment property for $572,000.

YEAR FOUR

You now have two investment properties, you will remain cash flow positive and are using this time to build up the equity and savings to purchase another property. After this year, you will grow your portfolio more quickly.

YEAR FIVE

You purchase your third investment property for $655,000 from the built up equity and additional savings.

YEAR SIX

You purchase your fourth investment property for $701,000 from the built up equity and additional savings.

YEAR SEVEN

You purchase your fifth investment property for $750,000 from the built up equity and additional savings.

YEAR EIGHT

You purchase your sixth investment property for $802,000 from the built up equity and additional savings.

YEAR NINE

Purchase your seventh investment property for $860,000 from the built up equity and additional savings.

YEAR TEN

Purchase your eighth investment property for $920,000.

Portfolio Size: Eight Properties

Portfolio Value: $7,360,000

Equity: $1,600,000

Debt: $5,760,000

Loan to Value Ratio: $80%

Weekly Cash Flow: +$830

YEAR FIFTEEN

Portfolio size: 8 Properties

Portfolio value: $10,322,780

Equity: $4,562,780

Debt: $5,760,000

Loan to Value Ratio: 44%

Weekly Cash Flow: +$3,394

YEAR TWENTY

Portfolio Size: Eight Properties

Portfolio Value: $14,478,233

Equity: $8,718,233

Debt: $5,760,000

Loan to Value Ratio: 39%

Weekly Cash Flow: +$6,990