WCI

H.O.U.S.E. Equation

Wealth Creation Initiative · Compensation Calculator

12-Month Projection

Your Certified HE Coach Compensation

Model your earnings across all H.O.U.S.E. Equation revenue streams based on your workshop referral activity.

🎯

Activity Inputs

Referral Volume
Workshop Attendees Referred
(per year, per coach)
200
25500
# of Active Coaches
(broker/facilitator view)
1
120
Conversion Rates
Master Class Conversion
40%
5%80%
Coaching Program Conversion
40%
5%80%
Lendavo Conversion
(of coaching members)
20%
5%60%
Home Purchase Rate
10%
1%30%
Assumptions
Avg. Home Purchase Price
$225K
$100K$600K
📋

Product Pricing

Live Master Class$147 · 25% coach
HE Coaching Program (12mo)$1,164 · 25% coach
Lendavo Software & Coaching$2,997 · 25% coach
Home Sales (3% commission)3% of PP · 75% coach
Total 12-Month Coach Compensation
$0
across 0 attendees · 0 home sales
Monthly Avg
$0
Total Revenue
$0
Program Comp
$0
RE Commissions
$0
Revenue Stream Breakdown
🎓 Live Master Class
$0
YOUR COMP (25%)
Buyers
0
Revenue
$0
📈 Coaching Program
$0
YOUR COMP (25%)
Enrollments
0
Revenue
$0
💳 Lendavo Platform
$0
YOUR COMP (25%)
Subscribers
0
Revenue
$0
🏠 Home Sales (CHEC)
$0
YOUR COMP (75%)
Closings
0
Commission
$0

♻️ Residual Income

Ongoing revenue from active coaching clients ($97/mo per member)

Monthly Coaching Residual$0
Annual Coaching Residual$0
CHEC Real Estate Referral Residual$0
12-Month Projection

Your Certified RPM Coaching Partner (CRCP) Compensation

Model earnings across all RPM product tiers. Toggle to CRC to see elevated 30% comp + override network income.

🎯

Role & Activity

CRCP Certified RPM Coaching Partner — Entry-level referral certification. Authorized to refer RPM Partners for enrollment and earn 15% comp.
CRC Certified RPM Coach — Advanced certification with performance qualifications. Authorized to enroll, train & coach RPM Partners, recruit CRCPs, and earn 30% comp + 15% network override.
Volume
RPM Workshop Attendees Referred
200
25600
Conversion Rates
Newsletter Subscription Rate
20%
5%60%
Live Cohort Conversion
30%
5%60%
Core Program Conversion
10%
1%30%
Premium Program Conversion
5%
1%20%
Fundability / Lendavo Rate
20%
5%50%
Rental Property Sales Rate
10%
1%25%
Assumptions
Avg. Property Purchase Price
$150K
$75K$500K
📋

Product Pricing

Paid Newsletter (Monthly)$97/mo · 15% / 30%
Live Cohort$1,500 · 15% / 30%
Core Program$5,000 · 15% / 30%
Premium Program$25,000 · 15% / 30%
Fundability Software & Coaching$2,997 · 15% / 30%
Rental Property Sales (3% of PP)75% of commission
CRCP 12-Month Compensation
$0
from 0 attendees across 6 product lines
Monthly Avg
$0
Revenue Pool
$0
Rental Comp
$0
ProductBuyersRevenueYour Comp
📰 Newsletter$97/mo subscription
0
$0
$0
🎓 Live Cohort$1,500 per enrollment
0
$0
$0
🔑 Core Program$5,000 full access
0
$0
$0
⭐ Premium$25,000 elite membership
0
$0
$0
💳 Fundability Platform$2,997 software + coaching
0
$0
$0
🏘️ Rental Property Sales3% of purchase price
0
$0
$0
TOTALS
$0
$0

🏗️ Real Estate Collaborator Potential

Your goal, over the next 12 months, is to develop your skill to become a Real Estate Collaborator (REC) — operating single family homes and small apartments. See your potential passive cash flow and net equity on 20 to 30 rental properties acquired and sold to purchase approx. 10 small apartments, over a 36 to 48 month period, below.

RCP Monthly Cash Flow
$2,000–$4,000
per deal / per month
RCP Net Equity Per Deal
$100K–$200K
small apartment (20–40 units)
Total 36-Month Cash Flow
$72K–$144K
conservative estimate
Total Net Equity Potential
$100K–$200K
per property deal closed
Dual Certification View

Your Total Wealth Creation Potential

Your combined earnings if certified on both the H.O.U.S.E. Equation and RPM sides. Adjust inputs on each tab to update this view.

Total 12-Month Compensation Potential
$0
HE Coach + RPM Coach combined · $0/mo avg
HE Coach (CHEC)
$0
RPM Coach (CRCP)
$0
HE COACH · CHEC
$0
🎓 Master Class$0
📈 Coaching Program$0
💳 Lendavo Platform$0
🏠 Home Sales$0
RPM COACH · CRCP
$0
📰 Newsletter$0
🎓 Live Cohort$0
🔑 Core + ⭐ Premium$0
💳 Fundability$0
🏘️ Rental Sales$0
Monthly Average
$0
Real Estate Income
$0
Program / Coaching
$0
Residual Monthly
$0
Inputs are set independently on each tab. Switch to "HE Coach" or "RPM Coach" tabs to adjust your assumptions.
All figures are projections based on the H.O.U.S.E. Equation Wealth Creation Initiative Comp Model (12-month period).
Actual results depend on individual effort, market conditions, and program participation. For illustration purposes only.