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
💲

Product Prices

Live Master Class
$
Coaching Program (12mo)
$
Lendavo — Retail Price
$
Lendavo — Our Cost
−$
Home Sale Commission Rate
%
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 25% 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
Coaching Program Conversion
20%
5%60%
Core Program Conversion
10%
1%30%
Premium Program Conversion
5%
1%20%
Lendavo Rate
20%
5%50%
Rental Property Sales Rate
10%
1%25%
Assumptions
Avg. Property Purchase Price
$150K
$75K$500K
📋

Product Pricing

Coaching Program (Monthly)$97/mo · 25% / 30%
Core Program$5,000 · 25% / 30%
Premium Program$25,000 · 25% / 30%
Lendavo Software & Coaching$2,997 · 25% / 30%
Rental Property Sales (3% of PP)75% of commission
💲

Product Prices

Coaching Program (Monthly)
$
Core Program
$
Premium Program
$
Lendavo — Retail Price
$
Lendavo — Our Cost
−$
Rental Property Sales Rate
%
CRCP 12-Month Compensation
$0
from 0 attendees across 5 product lines
Monthly Avg
$0
Revenue Pool
$0
Rental Comp
$0
ProductBuyersRevenueYour Comp
📈 Coaching Program$97/mo subscription
0
$0
$0
🔑 Core Program$5,000 full access
0
$0
$0
⭐ Premium$25,000 elite membership
0
$0
$0
💳 Lendavo 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
📈 Coaching Program$0
🔑 Core + ⭐ Premium$0
💳 Lendavo$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.
🐸 Leap Frog Method

Leap Frog Payout Calculator

Model your payout across Phase I (Single Family) and Phase II (Small Apartments) based on your role in the RPM collaborative investing structure.

🏠

Phase I — Equity Play
Single Family Homes

Inputs
# of RPM Landlord Partners
1
120
# of Units per Partner
1
110
Avg Purchase Price
$150K
$50K$500K
Avg After Repair Value (ARV)
$250K
$75K$750K
RPM Partner Investment / Unit
$40K
$5K$200K
Avg Net Cash Flow / Unit
$150
$50$1,500
Total Equity Day One (per unit)
$0
Payouts by Role
RPM Landlord Partner
50% payout
CF/mo
$0
Net Equity
$0
RPM Disposition Partner
10% payout
CF/mo
$0
Net Equity
$0
Real Estate Collaborator
50% payout
CF/mo
$0
Net Equity
$0
🏢

Phase II — Cash Flow Play
Small Apartment Complexes (20 to 40 doors)

Inputs
# of RPM Landlord Partners
1
120
# of Properties per Partner
1
110
Avg Purchase Price
$1.0M
$250K$5M
Avg After Repair Value (ARV)
$1.6M
$500K$8M
RPM Partner Investment / Property
$240K
$50K$1M
Avg Net Cash Flow / Property
$4,000
$500$20K
Total Equity Day One (per property)
$0
Payouts by Role
RPM Landlord Partner
50% payout
CF/mo
$0
Net Equity
$0
RPM Disposition Partner
10% payout
CF/mo
$0
Net Equity
$0
Real Estate Collaborator
50% payout
CF/mo
$0
Net Equity
$0

📊 Network Totals — Your Combined Payout

Total Equity (Day One)
$0
RPM Partner — Monthly CF
$0
RPM Partner — Net Equity
$0
Disposition Partner — CF
$0
Disposition Partner — Equity
$0
RE Collaborator — Monthly CF
$0
RE Collaborator — Net Equity
$0
Total Monthly Cash Flow
$0
Annual Cash Flow
$0
RPM Disposition Partner — Deal Tier
Payout % is set by the Real Estate Collaborator based on completed deals. Select current tier below.
Current Payout
10%
Deals 0–2
User Guide

How to Use These Calculators

A plain-language guide to every input, every output, and every helpful tip across all calculator tabs.

🏠 Tab 1

HE Coach (CHEC) Calculator

Why use this tab

If you're thinking about becoming a Certified H.O.U.S.E. Equation Coach, this tab shows you exactly how much you can earn — before you commit. It models your income across all four revenue streams based on numbers you control.

Inputs — Referral Volume
Workshop Attendees Referred
Default: 200
How many people you bring to the HE Workshop each year. 200 is a solid realistic goal for an active coach.
# of Active Coaches
Default: 1
Brokers or team leaders: increase this to model your whole network. Leave at 1 if modeling your own income only.
Inputs — Conversion Rates
Master Class Conversion
Default: 40%
% of attendees who buy the $147 Master Class. At 40%, that's 4 out of every 10 people you refer. It's priced to be an easy yes.
Coaching Program Conversion
Default: 40%
% who sign up for the full coaching program at $97/month. Your most important conversion — it pays you every month they stay enrolled.
Lendavo Conversion
Default: 20% of coaching members
% of your coaching students who also enroll in Lendavo. Calculated from coaching students — not all attendees. Your comp is 25% of the profit margin ($2,997 − $995 cost = $2,002), not the full price.
Home Purchase Rate
Default: 10%
% of attendees who eventually buy a home through you. At 10%, that's 20 closings from 200 attendees — where your biggest single payouts come from.
Avg Home Purchase Price
Default: $225,000
Typical home price in your market. Set it to match local conditions — it directly drives your commission income.
Key Outputs
Total 12-Month Comp
Your total annual earnings across all four streams combined.
Coaching Program Income
Your most stable stream. Pays 25% every month per enrolled student — compounds as your student base grows.
Home Sales
75% of the 3% commission. About $5,063 per closing on a $225K home. Biggest payouts but timing varies.
Monthly Coaching Residual
What you earn each month from currently enrolled students — your income floor regardless of new sales.
At default settings (200 attendees, 40% conversions, 10% home sales), a CHEC Coach can expect approximately $119,726 annually and ~$776/month in recurring coaching income.
Not licensed for certain streams? Use the toggle switch next to each input to turn off a revenue stream. The calculator removes it from your total automatically.
The coaching program is your most predictable income. A home sale is a big payday but unpredictable. Build your coaching base first — it gives you a reliable monthly floor.
🤝 Tab 2

RPM Coach Calculator

Why use this tab

See what you can earn as a Certified RPM Coaching Partner (CRCP) or Certified RPM Coach (CRC). Two different certifications, two different payout rates. Use this to decide which path fits you — and to show prospects what's possible in the RPM program.

Role Toggle — CRCP vs CRC
RoleWhat You DoRateBonus
CRCP 25%Entry cert. You refer people to the RPM program.25% on all product sales
CRC 30%Advanced cert. You enroll, coach, and recruit CRCPs.30% on your pipeline+15% override on CRCP network revenue
Key Inputs
Coaching Program Conversion
$97/mo
% who subscribe to the monthly Coaching Program. Small per subscriber but recurring — it compounds month after month.
Core Program Rate
$5,000
% who enroll in the full Core Program. Higher price, lower conversion — but much bigger payout per student.
Premium Program Rate
$25,000
Your highest-ticket product. At just 5% conversion, 200 attendees = 10 enrollments = $375,000 in revenue. Even one or two Premium conversions can change your income significantly.
Lendavo Rate
$2,997 retail / $995 cost
Your comp is on the profit margin, not full retail price. Profit = $2,997 − $995 = $2,002. Your % applies to that.
# of CRCPs in Network (CRC only)
Default: 3
As a CRC, you earn a 15% override on everything your CRCP network generates — separate from and in addition to your own 30% direct comp.
As a CRC, once your CRCP network is active, override income can easily equal or exceed your direct earnings. 3 CRCPs at average results adds $100,000+ in override income.
The Premium Program is your highest-leverage product. Moving from 5% to 10% Premium conversion can nearly double your total RPM income. Focus on identifying serious real estate investors in your audience.
💰 Tab 3

My Total Potential

Why use this tab

See the full picture if you become certified on both sides — HE and RPM. It combines your numbers from both tabs automatically so you can see your total earning potential in one place.

How It Works
No separate inputs here
This tab reads directly from your HE Coach and RPM Coach tabs. To change what you see here, go back to those tabs and adjust inputs there. This tab updates automatically.
Grand Total
Combined annual earnings from both programs — HE Coach plus RPM Coach added together.
Residual Monthly
Combined monthly recurring income from coaching students in both programs. This is your income floor — what you earn whether or not you make any new sales that month.
Dual certification is not about doing twice the work. The same student who goes through HE to buy a home can later join RPM to invest. You serve them across their full wealth journey.
Start with one certification. Build your pipeline. Add the second when you're ready. Use this tab to decide when that second cert makes financial sense.
🏛️ Partner

Strategic Partner Revenue Calculator

Why use this calculator

If you're a broker or nonprofit organization considering a WCI Strategic Partnership, this calculator shows exactly how much your organization earns — based on the coaches you certify — before you commit to anything.

Scenario Toggle
ScenarioWhat It Models
🏠 HE OnlyCoaches deliver only the HE homebuyer program. You earn 20% of HE company revenue.
🤝 RPM OnlyCoaches deliver only the RPM investor program. You earn 20% of RPM company revenue.
⭐ Dual CertifiedCoaches certified on both sides. You earn 20% from both revenue channels — the most powerful scenario.
Revenue Waterfall

Shows exactly how money flows for each coach in your network:

Total Revenue GeneratedAll product sales gross — before anyone gets paid.
Coach CompensationPaid directly to coaches. Never touches your hands — goes straight to them.
Company RevenueWhat HomeNOW keeps after paying coaches. Your 20% comes from here.
Your 20%Your cut — paid from company revenue, never from your coaches' earnings.
Company NetWhat HomeNOW keeps after paying you. Funds operations and growth.
Your 20% comes from HomeNOW's share — never from your coaches' earnings. Coaches keep 100% of their comp. This is a key point when presenting the partnership to your agents.
At 5 dual-certified coaches with default inputs, a Strategic Partner earns approximately $686,350/year — $148K from HE and $538K from RPM.
Your #1 lever is coach count. Every coach you add multiplies your income. Use the Scaling Table to set a coaching recruitment goal for year one.
🐸 RE Wealth

RE Wealth — Leap Frog Payout

Why use this calculator

Shows exactly what each person earns in a collaborative real estate deal based on their role. Whether you're putting in the money, finding the deal, or running the project — you see your real numbers. It's also a powerful tool to show RPM Partners what's waiting for them on the other side of the program.

Three Roles in Every Deal
RoleWhat They DoCash FlowEquity
RPM Landlord Partner 50%Provides the investment capital.50%50% of investment
RPM Disposition Partner 10–20%Sources and finds the deal.10–20%10–20% of investment
Real Estate Collaborator 50%Manages and executes the project.50%50% of investment
Disposition Partner Tier — Set by the Real Estate Collaborator
DealsTierWhat It Means
0 – 210%Learning the process. Focus on finding motivated sellers and solid leads.
3 – 515%Proven track record. Your consistency earns more.
6+20%Reliable deal source. Experience commands the highest payout.
Phase I Key Inputs (Single Family Homes)
Avg Purchase Price
What you pay for each home — the actual buy price, not market value.
Avg After Repair Value (ARV)
What the home is worth after improvements. Must be higher than purchase price. The gap between these two numbers is where equity comes from.
RPM Partner Investment / Unit
Cash the Landlord Partner puts in — typically down payment, rehab, and closing costs. The default of $40K reflects the base Phase I model.
Total Equity Day One
ARV − Purchase Price − Investment
The instant equity created at closing. Example: $250K ARV − $150K purchase − $40K investment = $60K equity Day One. This is not cash yet — it becomes real when you sell or refinance.
Phase II — Small Apartments (20–40 Doors)
RPM Partner Investment / Property
Default: $240,000
The default $240K represents equity from 4 Phase I single family homes rolled into the apartment deal via a 1031 exchange. That's the Leap Frog in action.
Avg Net Cash Flow / Property
Default: $4,000/mo
Monthly profit from the whole apartment complex. At $4,000/mo, the Landlord Partner and Real Estate Collaborator each earn $2,000/mo — 13x more than a single family home.
Equity Day One is not cash in your pocket. It reflects the value gap between what you paid and what it's worth. It becomes real when you sell or refinance.
Use this calculator when talking to RPM Partners still in the HE program. Show them what's waiting on the other side — not as a sales pitch, but as a real plan with real numbers.
At default settings, the Leap Frog Method builds $697,930 in total equity by Phase II for the Landlord Partner. The Real Estate Collaborator builds $120,000 without investing any personal capital.
All figures are projections for planning purposes only — not income guarantees.
© HomeNOW Institute · H.O.U.S.E. Equation Wealth Creation Initiative
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.