Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance...
Transcript of Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance...
![Page 1: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/1.jpg)
Real Estate Investing
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 2: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/2.jpg)
Current Picture
Savings: $1,500,000 earning 0.5%
Wants to start getting $ into Life Insurance
Needs to keep money on hand for
Real Estate Deals
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 3: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/3.jpg)
Highlights
100,000 policy on him (Age 50 Great Health)
Face Value $1,607,756
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 4: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/4.jpg)
Investment 1 - Appreciation
Property Value: 635,000
Total Purchase Price: 650,500
Down Payment: 142,500
80% LTV: 508,000, 3.75%,
20 years, Pmt = 3,012
Net Monthly CF: 614
Sale Price in 5 years: 660,900
Net Cash Out in 5 yrs: 179,700
ROR: 11.07%
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 5: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/5.jpg)
Investment 2 – Fix Cash Flow
Property Value: 2,500,000
Total Purchase Price: 2,360,000
Down Payment: 360,000
80% LTV: 2,000,000, 3.5%,
30 years, Pmt = 8,981
Net Monthly CF: 19 (?+500-750)
Sale Price in 5 years: 2,500,000
Net Cash Out in 5 yrs: 446,770
ROR: 6.86%Could be 8.07% to 8.68%
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 6: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/6.jpg)
Investment 3 – Cash Flow
Property Value: 3,700,000
Total Purchase Price: 3,900,000
Down Payment: 940,000
80% LTV: 2,960,000, 4%,
30 years, Pmt = 14,131
Net Monthly CF: 3,869
Est Value in 83 mos: 3,900,000
Net Cash if sold: 887,829
ROR: 6.85%(Increases with time since
property is cash flowing)
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 7: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/7.jpg)
Investment 4 – “Fixer-Upper”
Property Value: 500,000
Total Purchase Price: 500,000
Down Payment: 100,000
80% LTV: 400,000, 4%,
30 years, Pmt = 1,910
Net Monthly CF: -13,243
Sale Price 8 mos: 700,000
Net Cash if sold: 232,664
ROR: 28.05%(decreases with time since
property is not cash flowing)
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 8: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/8.jpg)
Investment 5 – Private Lending
Property Value: 750,000
Total Purchase Price: 750,000
Down Payment: 150,000
80% LTV: 600,000, Waiting for
Bank Approval
Net Monthly CF: 0
Return in 8 mos: 623,585
ROR: 5.80%
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 9: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/9.jpg)
$2,017,006
$2,077,595
0
500,000
1,000,000
1,500,000
2,000,000
1 2 3 4 5 6 7 8 9 10
Traditional With Policy
Face Value: 2,518,774
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 10: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/10.jpg)
$1,129,177
$2,224,269
$1,189,766
$3,552,912
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
3,500,000
10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30
Traditional With Policy
Face Value: 3,733,279
© 2015 Life Benefits, LLC All Rights Reserved.
![Page 11: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/11.jpg)
3 Real Estate - with 100k WL Policy
Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
Captial +
Available CV
0 $1,500,000.00 $1,500,000.00
1 $1,400,625.00 -$100,000.00 $70,640.00 $0.00 $1,400,625.00
2 $1,401,208.59 $70,640.00 $0.00 $1,471,848.59
3 $1,401,792.43 $70,640.00 $0.00 $1,472,432.43
4 $1,259,876.51 $70,640.00 $0.00 $142,500.00 $1,330,516.51
5 $1,261,015.46 $70,640.00 $0.00 $614.00 $1,331,655.46
6 $1,262,154.88 $70,640.00 $0.00 $614.00 $1,332,794.88
7 $1,263,294.78 $70,640.00 $0.00 $614.00 $1,333,934.78
8 $1,264,435.15 $70,640.00 $0.00 $614.00 $1,335,075.15
9 $1,265,576.00 $70,640.00 $0.00 $614.00 $1,336,216.00
10 $1,266,717.32 $70,640.00 $0.00 $614.00 $1,337,357.32
11 $907,859.12 $70,640.00 $0.00 $614.00 $360,000.00 $978,499.12
12 $908,870.40 $70,640.00 $0.00 $614.00 $19.00 $979,510.40
13 $809,882.09 -$100,000.00 $148,895.00 $0.00 $614.00 $19.00 $880,522.09
14 $810,852.54 $148,895.00 $0.00 $614.00 $19.00 $959,747.54
15 $811,823.40 $148,895.00 $0.00 $614.00 $19.00 $960,718.40
16 $812,794.66 $148,895.00 $0.00 $614.00 $19.00 $961,689.66
17 $813,766.32 $148,895.00 $0.00 $614.00 $19.00 $962,661.32
18 $814,738.39 $148,895.00 $0.00 $614.00 $19.00 $963,633.39
19 $815,710.87 $148,895.00 $0.00 $614.00 $19.00 $964,605.87
20 $816,683.75 $148,895.00 $0.00 $614.00 $19.00 $965,578.75
21 $817,657.03 $148,895.00 $0.00 $614.00 $19.00 $966,552.03
22 $818,630.72 $148,895.00 $0.00 $614.00 $19.00 $967,525.72
23 $819,604.82 $148,895.00 $0.00 $614.00 $19.00 $968,499.82
24 $820,579.32 $148,895.00 $0.00 $614.00 $19.00 $969,474.32
25 $721,554.23 -$100,000.00 $258,148.00 $0.00 $614.00 $19.00 $870,449.23
26 $722,487.88 $258,148.00 $0.00 $614.00 $19.00 $980,635.88
27 $723,421.91 $258,148.00 $0.00 $614.00 $19.00 $981,569.91
28 $724,356.34 $258,148.00 $0.00 $614.00 $19.00 $982,504.34
29 $725,291.15 $258,148.00 $0.00 $614.00 $19.00 $983,439.15
30 $726,226.36 $258,148.00 $0.00 $614.00 $19.00 $984,374.36
31 $727,161.95 $258,148.00 $0.00 $614.00 $19.00 $985,309.95
Note: This is a projection of what could happen and does not guarantee any results ©2015-2016 Life Benefits, LLC All Rights Reserved
![Page 12: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/12.jpg)
3 Real Estate - with 100k WL Policy
Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
Captial +
Available CV
32 $728,097.94 $258,148.00 $0.00 $614.00 $19.00 $986,245.94
33 $729,034.31 $258,148.00 $0.00 $614.00 $19.00 $987,182.31
34 $729,971.08 $258,148.00 $0.00 $614.00 $19.00 $988,119.08
35 $730,908.23 $258,148.00 $0.00 $614.00 $19.00 $989,056.23
36 $731,845.78 $258,148.00 $0.00 $614.00 $19.00 $989,993.78
37 $632,783.71 -$100,000.00 $372,535.00 $0.00 $614.00 $19.00 $890,931.71
38 $0.00 $372,535.00 $306,319.63 $614.00 $19.00 $940,000.00 $66,215.37
39 $0.00 $372,535.00 $303,221.59 $614.00 $19.00 $3,869.00 $69,313.41
40 $0.00 $372,535.00 $300,109.36 $614.00 $19.00 $3,869.00 $72,425.64
41 $0.00 $372,535.00 $296,982.86 $614.00 $19.00 $3,869.00 $75,552.14
42 $0.00 $372,535.00 $293,842.03 $614.00 $19.00 $3,869.00 $78,692.97
43 $0.00 $372,535.00 $290,686.81 $614.00 $19.00 $3,869.00 $81,848.19
44 $0.00 $372,535.00 $287,517.12 $614.00 $19.00 $3,869.00 $85,017.88
45 $0.00 $372,535.00 $284,332.91 $614.00 $19.00 $3,869.00 $88,202.09
46 $0.00 $372,535.00 $281,134.10 $614.00 $19.00 $3,869.00 $91,400.90
47 $0.00 $372,535.00 $277,920.63 $614.00 $19.00 $3,869.00 $94,614.37
48 $0.00 $372,535.00 $274,692.44 $614.00 $19.00 $3,869.00 $97,842.56
49 $0.00 -$27,326.46 $421,522.00 $298,775.90 $614.00 $19.00 $3,869.00 $73,759.10
50 $0.00 $421,522.00 $295,643.29 $614.00 $19.00 $3,869.00 $125,878.71
51 $0.00 $421,522.00 $292,496.32 $614.00 $19.00 $3,869.00 $129,025.68
52 $0.00 $421,522.00 $289,334.93 $614.00 $19.00 $3,869.00 $132,187.07
53 $0.00 $421,522.00 $286,159.05 $614.00 $19.00 $3,869.00 $135,362.95
54 $0.00 $421,522.00 $282,968.61 $614.00 $19.00 $3,869.00 $138,553.39
55 $0.00 $421,522.00 $279,763.55 $614.00 $19.00 $3,869.00 $141,758.45
56 $0.00 $421,522.00 $276,543.80 $614.00 $19.00 $3,869.00 $144,978.20
57 $0.00 $421,522.00 $273,309.30 $614.00 $19.00 $3,869.00 $148,212.70
58 $0.00 $421,522.00 $270,059.96 $614.00 $19.00 $3,869.00 $151,462.04
59 $0.00 $421,522.00 $266,795.74 $614.00 $19.00 $3,869.00 $154,726.26
60 $0.00 $421,522.00 $363,516.55 $614.00 $19.00 $3,869.00 $100,000.00 $58,005.45
61 $0.00 -$27,326.46 $471,838.00 $401,250.13 $614.00 $19.00 $3,869.00 $13,243.00 $20,271.87
62 $0.00 $471,838.00 $411,830.19 $614.00 $19.00 $3,869.00 $13,243.00 $60,007.81
63 $0.00 $471,838.00 $422,458.75 $614.00 $19.00 $3,869.00 $13,243.00 $49,379.25
Note: This is a projection of what could happen and does not guarantee any results ©2015-2016 Life Benefits, LLC All Rights Reserved
![Page 13: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/13.jpg)
3 Real Estate - with 100k WL Policy
Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
Captial +
Available CV
64 $0.00 $471,838.00 $253,436.02 $180,314.00 $19.00 $3,869.00 $13,243.00 $218,401.98
65 $0.00 $471,838.00 $263,952.60 $19.00 $3,869.00 $13,243.00 $207,885.40
66 $0.00 $471,838.00 $274,517.38 $19.00 $3,869.00 $13,243.00 $197,320.62
67 $0.00 $471,838.00 $285,130.59 $19.00 $3,869.00 $13,243.00 $186,707.41
68 $0.00 $471,838.00 $63,128.43 $19.00 $3,869.00 $219,421.00 $408,709.57
69 $0.00 $471,838.00 $59,529.77 $19.00 $3,869.00 $412,308.23
70 $0.00 $471,838.00 $55,914.62 $19.00 $3,869.00 $415,923.38
71 $394,487.11 $471,838.00 $0.00 $446,789.00 $3,869.00 $866,325.11
72 $0.00 $471,838.00 $201,479.52 $3,869.00 $600,000.00 $270,358.48
73 $0.00 -$27,326.46 $523,665.00 $225,860.43 $3,869.00 $0.00 $245,977.57
74 $0.00 $523,665.00 $223,026.62 $3,869.00 $0.00 $300,638.38
75 $0.00 $523,665.00 $220,179.83 $3,869.00 $0.00 $303,485.17
76 $0.00 $523,665.00 $217,319.99 $3,869.00 $0.00 $306,345.01
77 $0.00 $523,665.00 $214,447.04 $3,869.00 $0.00 $309,217.96
78 $412,023.91 $523,665.00 $0.00 $3,869.00 $623,584.83 $935,688.91
79 $416,064.59 $523,665.00 $0.00 $3,869.00 $939,729.59
80 $420,106.95 $523,665.00 $0.00 $3,869.00 $943,771.95
81 $424,150.99 $523,665.00 $0.00 $3,869.00 $947,815.99
82 $428,196.72 $523,665.00 $0.00 $3,869.00 $951,861.72
83 $432,244.14 $523,665.00 $0.00 $3,869.00 $955,909.14
84 $436,293.24 $523,665.00 $0.00 $3,869.00 $959,958.24
85 $413,017.57 -$27,326.46 $576,990.00 $0.00 $3,869.00 $936,682.57
86 $417,058.66 $576,990.00 $0.00 $3,869.00 $994,048.66
87 $421,101.43 $576,990.00 $0.00 $3,869.00 $998,091.43
88 $425,145.89 $576,990.00 $0.00 $3,869.00 $1,002,135.89
89 $429,192.04 $576,990.00 $0.00 $3,869.00 $1,006,182.04
90 $433,239.87 $576,990.00 $0.00 $3,869.00 $1,010,229.87
91 $437,289.38 $576,990.00 $0.00 $3,869.00 $1,014,279.38
92 $441,340.59 $576,990.00 $0.00 $3,869.00 $1,018,330.59
93 $445,393.48 $576,990.00 $0.00 $3,869.00 $1,022,383.48
94 $449,448.06 $576,990.00 $0.00 $3,869.00 $1,026,438.06
95 $453,504.33 $576,990.00 $0.00 $3,869.00 $1,030,494.33
Note: This is a projection of what could happen and does not guarantee any results ©2015-2016 Life Benefits, LLC All Rights Reserved
![Page 14: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/14.jpg)
3 Real Estate - with 100k WL Policy
Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
Captial +
Available CV
96 $457,562.29 $576,990.00 $0.00 $3,869.00 $1,034,552.29
97 $434,295.48 -$27,326.46 $632,212.00 $0.00 $3,869.00 $1,011,285.48
98 $438,345.44 $632,212.00 $0.00 $3,869.00 $1,070,557.44
99 $442,397.08 $632,212.00 $0.00 $3,869.00 $1,074,609.08
100 $446,450.41 $632,212.00 $0.00 $3,869.00 $1,078,662.41
101 $450,505.43 $632,212.00 $0.00 $3,869.00 $1,082,717.43
102 $454,562.14 $632,212.00 $0.00 $3,869.00 $1,086,774.14
103 $458,620.54 $632,212.00 $0.00 $3,869.00 $1,090,832.54
104 $462,680.64 $632,212.00 $0.00 $3,869.00 $1,094,892.64
105 $466,742.42 $632,212.00 $0.00 $3,869.00 $1,098,954.42
106 $470,805.90 $632,212.00 $0.00 $3,869.00 $1,103,017.90
107 $474,871.07 $632,212.00 $0.00 $3,869.00 $1,107,083.07
108 $478,937.93 $632,212.00 $0.00 $3,869.00 $1,111,149.93
109 $455,680.03 -$27,326.46 $689,345.00 $0.00 $3,869.00 $1,087,892.03
110 $459,738.89 $689,345.00 $0.00 $3,869.00 $1,149,083.89
111 $463,799.45 $689,345.00 $0.00 $3,869.00 $1,153,144.45
112 $467,861.70 $689,345.00 $0.00 $3,869.00 $1,157,206.70
113 $471,925.64 $689,345.00 $0.00 $3,869.00 $1,161,270.64
114 $475,991.28 $689,345.00 $0.00 $3,869.00 $1,165,336.28
115 $480,058.61 $689,345.00 $0.00 $3,869.00 $1,169,403.61
116 $484,127.63 $689,345.00 $0.00 $3,869.00 $1,173,472.63
117 $488,198.35 $689,345.00 $0.00 $3,869.00 $1,177,543.35
118 $492,270.77 $689,345.00 $0.00 $3,869.00 $1,181,615.77
119 $496,344.88 $689,345.00 $0.00 $3,869.00 $1,185,689.88
120 $1,388,249.69 $689,345.00 $0.00 $891,698.00 $2,077,594.69
Note: This is a projection of what could happen and does not guarantee any results ©2015-2016 Life Benefits, LLC All Rights Reserved
![Page 15: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/15.jpg)
3 Real Estate - Traditional
Month Capital Change Capital Balance Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
0 $1,500,000.00 $1,500,000.00
1 $1,500,625.00
2 $1,501,250.26
3 $1,501,875.78
4 $1,360,001.56 $142,500.00
5 $1,361,182.23 $614.00
6 $1,362,363.39 $614.00
7 $1,363,545.04 $614.00
8 $1,364,727.18 $614.00
9 $1,365,909.82 $614.00
10 $1,367,092.95 $614.00
11 $1,008,276.57 $614.00 $360,000.00
12 $1,009,329.69 $614.00 $19.00
13 $1,010,383.24 $614.00 $19.00
14 $1,011,437.23 $614.00 $19.00
15 $1,012,491.67 $614.00 $19.00
16 $1,013,546.54 $614.00 $19.00
17 $1,014,601.85 $614.00 $19.00
18 $1,015,657.60 $614.00 $19.00
19 $1,016,713.79 $614.00 $19.00
20 $1,017,770.42 $614.00 $19.00
21 $1,018,827.49 $614.00 $19.00
22 $1,019,885.00 $614.00 $19.00
23 $1,020,942.96 $614.00 $19.00
24 $1,022,001.35 $614.00 $19.00
25 $1,023,060.18 $614.00 $19.00
26 $1,024,119.46 $614.00 $19.00
27 $1,025,179.17 $614.00 $19.00
28 $1,026,239.33 $614.00 $19.00
29 $1,027,299.93 $614.00 $19.00
30 $1,028,360.97 $614.00 $19.00
31 $1,029,422.46 $614.00 $19.00
32 $1,030,484.38 $614.00 $19.00
33 $1,031,546.75 $614.00 $19.00
34 $1,032,609.56 $614.00 $19.00
35 $1,033,672.82 $614.00 $19.00
36 $1,034,736.51 $614.00 $19.00
37 $1,035,800.65 $614.00 $19.00
38 $96,865.24 $614.00 $19.00 $940,000.00
39 $101,407.60 $614.00 $19.00 $3,869.00
40 $105,951.85 $614.00 $19.00 $3,869.00
41 $110,498.00 $614.00 $19.00 $3,869.00
42 $115,046.04 $614.00 $19.00 $3,869.00
43 $119,595.97 $614.00 $19.00 $3,869.00
44 $124,147.81 $614.00 $19.00 $3,869.00
45 $128,701.53 $614.00 $19.00 $3,869.00
Note: This is a projection of what could happen and does not guarantee any results.
©2015-2016 Life Benefits, LLC All Rights Reserved
![Page 16: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/16.jpg)
3 Real Estate - Traditional
Month Capital Change Capital Balance Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
46 $133,257.16 $614.00 $19.00 $3,869.00
47 $137,814.68 $614.00 $19.00 $3,869.00
48 $142,374.11 $614.00 $19.00 $3,869.00
49 $146,935.43 $614.00 $19.00 $3,869.00
50 $151,498.65 $614.00 $19.00 $3,869.00
51 $156,063.78 $614.00 $19.00 $3,869.00
52 $160,630.80 $614.00 $19.00 $3,869.00
53 $165,199.73 $614.00 $19.00 $3,869.00
54 $169,770.57 $614.00 $19.00 $3,869.00
55 $174,343.30 $614.00 $19.00 $3,869.00
56 $178,917.95 $614.00 $19.00 $3,869.00
57 $183,494.50 $614.00 $19.00 $3,869.00
58 $188,072.95 $614.00 $19.00 $3,869.00
59 $192,653.32 $614.00 $19.00 $3,869.00
60 $97,235.59 $614.00 $19.00 $3,869.00 $100,000.00
61 $88,535.10 $614.00 $19.00 $3,869.00 $13,243.00
62 $79,830.99 $614.00 $19.00 $3,869.00 $13,243.00
63 $71,123.26 $614.00 $19.00 $3,869.00 $13,243.00
64 $242,111.89 $180,314.00 $19.00 $3,869.00 $13,243.00
65 $232,857.77 $19.00 $3,869.00 $13,243.00
66 $223,599.79 $19.00 $3,869.00 $13,243.00
67 $214,337.96 $19.00 $3,869.00 $13,243.00
68 $437,736.27 $19.00 $3,869.00 $219,421.00
69 $441,806.66 $19.00 $3,869.00
70 $445,878.74 $19.00 $3,869.00
71 $896,722.53 $446,789.00 $3,869.00
72 $300,965.16 $3,869.00 $600,000.00
73 $304,959.56 $3,869.00 $0.00
74 $308,955.63 $3,869.00 $0.00
75 $312,953.36 $3,869.00 $0.00
76 $316,952.76 $3,869.00 $0.00
77 $320,953.82 $3,869.00 $0.00
78 $948,541.38 $3,869.00 $623,584.83
79 $952,805.61 $3,869.00
80 $957,071.61 $3,869.00
81 $961,339.39 $3,869.00
82 $965,608.95 $3,869.00
83 $969,880.29 $3,869.00
84 $974,153.40 $3,869.00
85 $978,428.30 $3,869.00
86 $982,704.98 $3,869.00
87 $986,983.44 $3,869.00
88 $991,263.68 $3,869.00
89 $995,545.71 $3,869.00
90 $999,829.52 $3,869.00
91 $1,004,115.12 $3,869.00
Note: This is a projection of what could happen and does not guarantee any results.
©2015-2016 Life Benefits, LLC All Rights Reserved
![Page 17: Real Estate Investing - Amazon S3 · 3 Real Estate - with 100k WL Policy Month Capital Balance Premium CV Policy Loan Investment CF 1 Investment CF 2 Investment CF 3 Investment CF](https://reader033.fdocuments.in/reader033/viewer/2022050522/5fa63263dfce67284d41d1ca/html5/thumbnails/17.jpg)
3 Real Estate - Traditional
Month Capital Change Capital Balance Investment CF 1 Investment CF 2 Investment CF 3 Investment CF 4
92 $1,008,402.50 $3,869.00
93 $1,012,691.66 $3,869.00
94 $1,016,982.62 $3,869.00
95 $1,021,275.36 $3,869.00
96 $1,025,569.89 $3,869.00
97 $1,029,866.21 $3,869.00
98 $1,034,164.33 $3,869.00
99 $1,038,464.23 $3,869.00
100 $1,042,765.92 $3,869.00
101 $1,047,069.41 $3,869.00
102 $1,051,374.69 $3,869.00
103 $1,055,681.76 $3,869.00
104 $1,059,990.63 $3,869.00
105 $1,064,301.29 $3,869.00
106 $1,068,613.75 $3,869.00
107 $1,072,928.00 $3,869.00
108 $1,077,244.06 $3,869.00
109 $1,081,561.91 $3,869.00
110 $1,085,881.56 $3,869.00
111 $1,090,203.01 $3,869.00
112 $1,094,526.26 $3,869.00
113 $1,098,851.31 $3,869.00
114 $1,103,178.17 $3,869.00
115 $1,107,506.83 $3,869.00
116 $1,111,837.29 $3,869.00
117 $1,116,169.55 $3,869.00
118 $1,120,503.62 $3,869.00
119 $1,124,839.50 $3,869.00
120 $2,017,006.18 $891,698.00
Note: This is a projection of what could happen and does not guarantee any results.
©2015-2016 Life Benefits, LLC All Rights Reserved