Originally posted by @Mike S.:
Originally posted by @Cherif Medawar:
I know such product may help those who are not in real estate but on BiggerPockets I think quite a few people here are exposing the truth about WL and borrowing 85% against 100% to make 6% (That May be correct math but it is a terrible return, if you call that a return!)
Its 100% on one side at 10%, or 85% on the other side making 6% + 10%
Ok let's say that you invest $100,000 in a real estate investment. You get a 10% return on that. That would be $10,000 a year.
Instead you put $100,000 in a cash value permanent life insurance. You get $85,000 in cash value that will return 6% that year so $5,100. In addition, you take a loan out of the policy for $76,500 and pay $3,060 interest on it (4%). That loan invested in the real estate investment at 10% will give you $7,650 return. So in total, in year one, you will get only $9,690. And I did not even considered the tax deduction of the interest and the tax free return of the life insurance.
In year two, you are still making $10,000 in your real estate investment, while with the life insurance now you are making $10,271.
Again, that is an oversimplification as taxes will even increase the return of the life insurance. In both cases, your real estate investment is also increasing in value. Also, you don't want to do a single premium funding on these kind of policies.
|
Life Insurance |
Real Estate Investment |
year |
cash value |
loan |
cash value return |
investment return |
total return |
investment return |
1 |
$ 85,000.00 |
$ 76,500.00 |
$ 5,100.00 |
$ 7,650.00 |
$ (3,060.00) |
$ 9,690.00 |
$ 10,000.00 |
2 |
$ 90,100.00 |
$ 81,090.00 |
$ 5,406.00 |
$ 8,109.00 |
$ (3,243.60) |
$ 10,271.40 |
$ 10,000.00 |
3 |
$ 95,506.00 |
$ 85,955.40 |
$ 5,730.36 |
$ 8,595.54 |
$ (3,438.22) |
$ 10,887.68 |
$ 10,000.00 |
4 |
$ 101,236.36 |
$ 91,112.72 |
$ 6,074.18 |
$ 9,111.27 |
$ (3,644.51) |
$ 11,540.95 |
$ 10,000.00 |
5 |
$ 107,310.54 |
$ 96,579.49 |
$ 6,438.63 |
$ 9,657.95 |
$ (3,863.18) |
$ 12,233.40 |
$ 10,000.00 |
6 |
$ 113,749.17 |
$ 102,374.26 |
$ 6,824.95 |
$ 10,237.43 |
$ (4,094.97) |
$ 12,967.41 |
$ 10,000.00 |
7 |
$ 120,574.12 |
$ 108,516.71 |
$ 7,234.45 |
$ 10,851.67 |
$ (4,340.67) |
$ 13,745.45 |
$ 10,000.00 |
8 |
$ 127,808.57 |
$ 115,027.71 |
$ 7,668.51 |
$ 11,502.77 |
$ (4,601.11) |
$ 14,570.18 |
$ 10,000.00 |
9 |
$ 135,477.09 |
$ 121,929.38 |
$ 8,128.63 |
$ 12,192.94 |
$ (4,877.18) |
$ 15,444.39 |
$ 10,000.00 |
10 |
$ 143,605.71 |
$ 129,245.14 |
$ 8,616.34 |
$ 12,924.51 |
$ (5,169.81) |
$ 16,371.05 |
$ 10,000.00 |
11 |
$ 152,222.05 |
$ 136,999.85 |
$ 9,133.32 |
$ 13,699.98 |
$ (5,479.99) |
$ 17,353.31 |
$ 10,000.00 |
12 |
$ 161,355.38 |
$ 145,219.84 |
$ 9,681.32 |
$ 14,521.98 |
$ (5,808.79) |
$ 18,394.51 |
$ 10,000.00 |
First, I have to apologize I did not read the data that you posted carefully before.
But there are two things ( I highlight your quote):
In year two, you are still making $10,000 in your real estate investment, while with the life insurance now you are making $10,271.
The second year real estate investment should make more than $10,000, you compounded cash value but did not compound real estate investment value increase.
Its 100% on one side at 10%, or 85% on the other side making 6% + 10%
No, one side is 10%, another side 0.85*(6+10-4)=10.2%, suppose WL return 6%, interest 4%.
If we assume the outside return (without WL) is R, WL return 6%, interest 4%. We can only get 85% of your initial cash to invest. WL total return rate will be : 0.85*(R+6-4)= 0.85*(R+2)
To Make R > 0.85(R+2), We just need R=11.6%, that means if can get return over 11.6%, it makes no sense to invest in WL. Considering WL’s tax advantage, we may increase a few points to 15%, which as I said before, lots of people can achieve that.