CE Academy · Educational simulation

The 50-Year Compounder

Pick a city (or skip it), set your numbers, and run the simulation forward. Illustrative scenario only: historical-average-based and assumption-driven, never a forecast, appraisal, or investment advice.

City optional, uses real rent growth & appreciation when picked

Goal changes the reinvestment default and narrative, not the math itself

Horizon

Purchase price

Monthly rent

Down payment % of price

Interest rate

Loan term

years

Reserve target months of expenses kept as cash

months

Surplus cash flow

Path

Total wealth after the horizon (equity + reserves)

Assumptions used this run

Property value, debt & equity over time

Cash flow over time

What drove this result