Rental Property Wealth Calcula

Disposable
Year Savings Work Income Rental #1 Rental #2
1 $ 80,000 $ 30,000 $ 80,000 $ -
2 $ 40,000 $ 30,000 $ 82,400 $ -
3 $ 80,000 $ 30,000 $ 84,872 $ 80,000
4 $ 50,000 $ 30,000 $ 87,418 $ 82,400
5 $ 100,000 $ 30,000 $ 90,041 $ 84,872
6 $ 80,000 $ 30,000 $ 92,742 $ 87,418
7 $ 70,000 $ 30,000 $ 95,524 $ 90,041
8 $ 70,000 $ 30,000 $ 98,390 $ 92,742
9 $ 80,000 $ 30,000 $ 101,342 $ 95,524
10 $ 100,000 $ 30,000 $ 104,382 $ 98,390
11 $ 130,000 $ 30,000 $ 107,513 $ 101,342
12 $ 100,000 $ 30,000 $ 110,739 $ 104,382
13 $ 230,000 $ 30,000 $ 114,061 $ 107,513
14 $ 360,000 $ 30,000 $ 117,483 $ 110,739
15 $ 490,000 $ 30,000 $ 121,007 $ 114,061
16 $ 620,000 $ 30,000 $ 124,637 $ 117,483
17 $ 750,000 $ 30,000 $ 128,377 $ 121,007
18 $ 880,000 $ 30,000 $ 132,228 $ 124,637
19 $ 1,010,000 $ 30,000 $ 136,195 $ 128,377
20 $ 1,140,000 $ 30,000 $ 140,280 $ 132,228
21 $ 1,270,000 $ 30,000 $ 144,489 $ 136,195
22 $ 1,400,000 $ 30,000 $ 148,824 $ 140,280
23 $ 1,530,000 $ 30,000 $ 153,288 $ 144,489
24 $ 1,660,000 $ 30,000 $ 157,887 $ 148,824
25 $ 1,790,000 $ 30,000 $ 162,624 $ 153,288
26 $ 1,920,000 $ 30,000 $ 167,502 $ 157,887
27 $ 2,050,000 $ 30,000 $ 172,527 $ 162,624
28 $ 2,180,000 $ 30,000 $ 177,703 $ 167,502
29 $ 2,310,000 $ 30,000 $ 183,034 $ 172,527
30 $ 2,440,000 $ 30,000 $ 188,525 $ 177,703
31 $ 2,570,000 $ 30,000 $ 194,181 $ 183,034
32 $ 2,700,000 $ 30,000 $ 200,006 $ 188,525
33 $ 2,830,000 $ 30,000 $ 206,007 $ 194,181
34 $ 2,960,000 $ 30,000 $ 212,187 $ 200,006
35 $ 3,090,000 $ 30,000 $ 218,552 $ 206,007
36 $ 3,220,000 $ 30,000 $ 225,109 $ 212,187
37 $ 3,350,000 $ 30,000 $ 231,862 $ 218,552
38 $ 3,480,000 $ 30,000 $ 238,818 $ 225,109
39 $ 3,610,000 $ 30,000 $ 245,983 $ 231,862
40 $ 3,740,000 $ 30,000 $ 253,362 $ 238,818
$ 3,870,000
 Initial Savings:
Disposable Work Income/yr:

alth Calculator Avg. Rental House Cost:

Avg. Rental Income/yr:

Rental #3 Rental #4 Rental #5 Rental #6 Rental #7

$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ - $ - $ - $ - $ -
$ 80,000 $ - $ - $ - $ -
$ 82,400 $ 80,000 $ - $ - $ -
$ 84,872 $ 82,400 $ 80,000 $ - $ -
$ 87,418 $ 84,872 $ 82,400 $ 80,000 $ -
$ 90,041 $ 87,418 $ 84,872 $ 82,400 $ 80,000
$ 92,742 $ 90,041 $ 87,418 $ 84,872 $ 82,400
$ 95,524 $ 92,742 $ 90,041 $ 87,418 $ 84,872
$ 98,390 $ 95,524 $ 92,742 $ 90,041 $ 87,418
$ 101,342 $ 98,390 $ 95,524 $ 92,742 $ 90,041
$ 104,382 $ 101,342 $ 98,390 $ 95,524 $ 92,742
$ 107,513 $ 104,382 $ 101,342 $ 98,390 $ 95,524
$ 110,739 $ 107,513 $ 104,382 $ 101,342 $ 98,390
$ 114,061 $ 110,739 $ 107,513 $ 104,382 $ 101,342
$ 117,483 $ 114,061 $ 110,739 $ 107,513 $ 104,382
$ 121,007 $ 117,483 $ 114,061 $ 110,739 $ 107,513
$ 124,637 $ 121,007 $ 117,483 $ 114,061 $ 110,739
$ 128,377 $ 124,637 $ 121,007 $ 117,483 $ 114,061
$ 132,228 $ 128,377 $ 124,637 $ 121,007 $ 117,483
$ 136,195 $ 132,228 $ 128,377 $ 124,637 $ 121,007
$ 140,280 $ 136,195 $ 132,228 $ 128,377 $ 124,637
$ 144,489 $ 140,280 $ 136,195 $ 132,228 $ 128,377
$ 148,824 $ 144,489 $ 140,280 $ 136,195 $ 132,228
$ 153,288 $ 148,824 $ 144,489 $ 140,280 $ 136,195
$ 157,887 $ 153,288 $ 148,824 $ 144,489 $ 140,280
$ 162,624 $ 157,887 $ 153,288 $ 148,824 $ 144,489
$ 167,502 $ 162,624 $ 157,887 $ 153,288 $ 148,824
$ 172,527 $ 167,502 $ 162,624 $ 157,887 $ 153,288
$ 177,703 $ 172,527 $ 167,502 $ 162,624 $ 157,887
$ 183,034 $ 177,703 $ 172,527 $ 167,502 $ 162,624
$ 188,525 $ 183,034 $ 177,703 $ 172,527 $ 167,502
$ 194,181 $ 188,525 $ 183,034 $ 177,703 $ 172,527
$ 200,006 $ 194,181 $ 188,525 $ 183,034 $ 177,703
$ 206,007 $ 200,006 $ 194,181 $ 188,525 $ 183,034
$ 212,187 $ 206,007 $ 200,006 $ 194,181 $ 188,525
$ 218,552 $ 212,187 $ 206,007 $ 200,006 $ 194,181
$ 225,109 $ 218,552 $ 212,187 $ 206,007 $ 200,006
 Instructions:
1) Enter the amount you have saved for real estate in cell K11
2) Enter the amount you could save up in one year's time in cell K12
3) Enter the cost of the average rental property you're looking to buy in cell K13
4) Enter the net income that one property will yield in one year in cell K14

**Assumption: You're buying these properties with CASH! :)

$ 80,000 LifeAndMyFinances.com
$ 30,000
$ 80,000
$ 10,000

Rental #8 Rental #9 Rental #10 Rental Income Net Worth

$ - $ - $ - $ 10,000.00 $ 160,000
$ - $ - $ - $ 10,000.00 $ 202,400
$ - $ - $ - $ 20,000.00 $ 264,872
$ - $ - $ - $ 20,000.00 $ 319,818
$ - $ - $ - $ 30,000.00 $ 394,913
$ - $ - $ - $ 40,000.00 $ 482,560
$ - $ - $ - $ 50,000.00 $ 582,837
$ - $ - $ - $ 60,000.00 $ 695,822
$ - $ - $ - $ 70,000.00 $ 821,597
$ 80,000 $ - $ - $ 80,000.00 $ 960,245
$ 82,400 $ 80,000 $ 80,000 $ 100,000.00 $ 1,131,852
$ 84,872 $ 82,400 $ 82,400 $ 100,000.00 $ 1,288,907
$ 87,418 $ 84,872 $ 84,872 $ 100,000.00 $ 1,446,775
$ 90,041 $ 87,418 $ 87,418 $ 100,000.00 $ 1,605,478
$ 92,742 $ 90,041 $ 90,041 $ 100,000.00 $ 1,765,042
$ 95,524 $ 92,742 $ 92,742 $ 100,000.00 $ 1,925,494
$ 98,390 $ 95,524 $ 95,524 $ 100,000.00 $ 2,086,858
$ 101,342 $ 98,390 $ 98,390 $ 100,000.00 $ 2,249,164
$ 104,382 $ 101,342 $ 101,342 $ 100,000.00 $ 2,412,439
$ 107,513 $ 104,382 $ 104,382 $ 100,000.00 $ 2,576,712
$ 110,739 $ 107,513 $ 107,513 $ 100,000.00 $ 2,742,014
$ 114,061 $ 110,739 $ 110,739 $ 100,000.00 $ 2,908,374
$ 117,483 $ 114,061 $ 114,061 $ 100,000.00 $ 3,075,825
$ 121,007 $ 117,483 $ 117,483 $ 100,000.00 $ 3,244,400
$ 124,637 $ 121,007 $ 121,007 $ 100,000.00 $ 3,414,132
$ 128,377 $ 124,637 $ 124,637 $ 100,000.00 $ 3,585,056
$ 132,228 $ 128,377 $ 128,377 $ 100,000.00 $ 3,757,208
$ 136,195 $ 132,228 $ 132,228 $ 100,000.00 $ 3,930,624
$ 140,280 $ 136,195 $ 136,195 $ 100,000.00 $ 4,105,342
$ 144,489 $ 140,280 $ 140,280 $ 100,000.00 $ 4,281,403
$ 148,824 $ 144,489 $ 144,489 $ 100,000.00 $ 4,458,845
$ 153,288 $ 148,824 $ 148,824 $ 100,000.00 $ 4,637,710
$ 157,887 $ 153,288 $ 153,288 $ 100,000.00 $ 4,818,041
$ 162,624 $ 157,887 $ 157,887 $ 100,000.00 $ 4,999,883
$ 167,502 $ 162,624 $ 162,624 $ 100,000.00 $ 5,183,279
$ 172,527 $ 167,502 $ 167,502 $ 100,000.00 $ 5,368,278
$ 177,703 $ 172,527 $ 172,527 $ 100,000.00 $ 5,554,926
$ 183,034 $ 177,703 $ 177,703 $ 100,000.00 $ 5,743,274
$ 188,525 $ 183,034 $ 183,034 $ 100,000.00 $ 5,933,372
$ 194,181 $ 188,525 $ 188,525 $ 100,000.00 $ 6,125,273