I can definitely make this more clear, but this is specifically only changing the home appreciation and asset appreciation rates that produce that $1.5M change. I used the topline numbers at the beginning of the blog post, which is the national 20th percentile for housing growth and S&P growth. Everything else (local factors like price, rent, mortgage interest, property taxes) is held equal.