Traditional Commercial Deal vs. E-ESTATE Deal (Phase 1 + Phase 2)

Commercial company - Alpha Residential Growth Fund-New York Offers a 5-year investment $50,000, at 15%–17% annual return. Initial Investment 

• Principal: $50,000 
• Term: 5 years 
• Annual return: 15% to 17% 

Compounding Interest vs. Simple Interest 

  Simple Interest annually (for comparison) At 15% 

• Annual return: $7,500 
• Total profit in 5 years: $37,500 
• Ending value at 5 years: $87,500 At 17% 
• Annual return: $8,500 
• Total return for 5 years: $42,500 
• Ending value at 5 years: $92,500 

  Compound Interest Annually (comparison) 

At 15% 

• Ending value at 5 years: 

≈ $100,570 

• Total profit: 

≈ $50,570 At 17% 

• Ending value at 5 years: ≈ $109,550 
• Total profit: ≈ $59,550 

  Quick Summary 

Rate Structure | Ending Value | Total Profit 

15% Compound Int. ~$100,570 ~$50,570 

17% Compound Int. ~$109,550 ~$59,550 

15% Simple Int.   $87,500   $37,500 

17% Simple Int.   $92,500   $42,500 

Timeline advantage 

Traditional commercial deal: typically locks up your capital for 5 years. 

E-ESTATE: allows you to complete a cycle and reinvest every 18 months. 

Over a 5-year window: 

• 18 months fits into 5 years three times (18 months × 3 = 54 months) 
• That leaves 6 months remaining while the traditional deal is still finishing. 
• With E-ESTATE, you could receive 3 payouts before the traditional 5-year term ends. 

Bottom line: E-ESTATE can create the potential to compound returns sooner because your capital cycles faster. 

E-ESTATE – Los Angeles Land Plot Deal (buyer earns 6%-20% monthly returns) 

Initial investment:  

           Principle: $51,310 

Estimated returns shown in this example: 

• Weekly ROI: $2,075 (5 days/week) 
• Monthly return: $8,730 
• 12-month return: $114,370 
• Total return for Phase 1 ACTIVE PHASE (18 months): $157,100 

What that means in simple terms 

If you complete 3 cycles (reinvesting each 18 months as described): 

• $51,310 × 3 = $153,930 (your initial capital cycled three times) 
• $157,100 −153,930 $ = $3,170 additional profit on top 

That’s why this example frames Phase 1 as producing profits on ~3.5× the initial investment within the 18-month cycle. ROI in 5 months, the remaining 13 months is 100% profit.  

Phase 2 PASSIVE PHASE (E-ESTATE) 

• 10% of $51,310 = $5,131 per year 
• Paid every 6 months: $2,565 

Total payout shown (Phase 1 + Phase 2): 

$157,100 + $5131 = $162,231 

Summary: Why E-ESTATE vs Traditional Commercial Deals 

  Traditional commercial deal: longer capital lockup (example uses 5 years) 

  E-ESTATE: shorter cycle (18 months) + ability to reinvest sooner 

  Result: potential to receive multiple payouts and compound earlier compared to waiting for a full traditional term.  

As you have seen the numbers, you can see there is no comparison, Alpha Growth Fund pays $59, 550 on their offer at end of 5-year term vs E-ESTATE paying $162,231 on their offer in an 18-month term earning 2.7 times more money than Alpha Growth Fund.  

*Note – 18 months goes into 5 years 3.5 times. You can reinvest with E-ESTATE 2 more times before the 5-year term is complete. $162,231 x 3 = $486,690 is what you can earn or more in 5 years investing in E-ESTATE properties. E-ESTATE is clearly the better choice. E-ESTATE - The Future of Real Estate.