Overtime Replacement Calculator | Maltese Mortgage
๐Ÿ”ฅ First Responder Retirement Tool

Replace Your Overtime Income
With Real Estate

See your complete retirement income picture โ€” pension, base pay gap, and overtime โ€” and build a real estate plan to cover it all.

Step 1 โ€” Your Income & Retirement Picture
๐Ÿ’ฐ
Current Income
$
Your regular monthly salary, not including overtime.
4
$
$
Auto-fills from above โ€” or override manually.
๐Ÿ›๏ธ
Retirement Income
$
If your pension covers your full base pay, you only need to replace OT income. If it falls short, real estate covers the difference too.
#
$
Combined monthly net cash flow from properties you already own.
Step 2 โ€” Timeline & Growth
๐Ÿ“…
Timeline
35
55
๐Ÿ“ˆ
Market Assumptions
3.5%
3%
๐Ÿฆ
Loan Details
Conventional
DSCR
Standard investment loan. Min 15-25% down.
7.0%
Step 3 โ€” Property Details
๐Ÿ 
Purchase & Financing
$
20%
$
๐Ÿ“Š
Cash Flow & Rent Growth
$
taxes, insurance, mgmt, vacancy โ€” excluding mortgage
$
Step 4 โ€” BRRRR Strategy (Optional)
โ™ป๏ธ
BRRRR โ€” Recycle Your Down Payment
2 yrs
70%
โšก BRRRR allows you to pull equity out of a property after it appreciates and apply it as a down payment on your next purchase โ€” accelerating how fast you can grow your portfolio without needing new capital each time.
๐Ÿ“‹ Your Complete Retirement Income Picture
Current Monthly Income
Base Pay$8,000
Overtime Income$6,000
Total Current Income$14,000
At Retirement โ€” Without Real Estate
Expected Pension$0
Existing Portfolio Cash Flow$0
Pension Shortfall vs. Base Payโ€” $8,000
OT Income to Replaceโ€” $6,000
Real Estate Must Cover$14,000/mo
Properties Needed
โ€”
additional properties to buy
Properties / Year
โ€”
to hit retirement goal
Total Cash to Deploy
โ€”
total down payments
Portfolio Value at Retirement
โ€”
est. at appreciation rate
Total Monthly Income at Retirement
โ€”
RE + pension + existing
Total Equity at Retirement
โ€”
appreciation + paydown
๐Ÿ“ˆ Portfolio Growth Timeline
๐Ÿ“ฌ Save Your Results
Want a Copy of Your Retirement Plan?
Enter your info below and save your personalized PDF report.
No spam. Just your plan and occasional tips from a mortgage pro who works with first responders every day.
โš–๏ธ Important Disclosures
This calculator is provided for educational and informational purposes only and does not constitute financial, investment, legal, or tax advice. All projections are estimates based on user-inputted assumptions and historical averages โ€” actual results will vary significantly and are not guaranteed. Real estate investing involves substantial risk, including the possible loss of principal. Rental income, property values, appreciation rates, and market conditions can fluctuate and are not guaranteed.

Past performance of real estate markets is not indicative of future results. Rent growth, appreciation, and principal paydown figures used in this tool are based on national historical averages and may not reflect conditions in your local market. This calculator does not account for taxes, transaction costs, capital expenditures, extended vacancies, or other expenses that may materially impact returns. Pension and base pay estimates are provided by the user and are not verified or guaranteed.

This tool is not a commitment to lend and does not constitute a loan application, pre-approval, or pre-qualification. Mortgage financing is subject to credit approval, income verification, and lender guidelines. Interest rates shown are for illustrative purposes only and are subject to change without notice. DSCR loan terms, requirements, and availability vary by lender.

Maltese Mortgage and its representatives are licensed mortgage loan originators, not licensed financial advisors, investment advisors, or real estate brokers. Please consult a qualified financial advisor, CPA, real estate attorney, or licensed investment professional before making any real estate investment decisions. Licensed by the California Department of Financial Protection and Innovation.
Maltese Mortgage
ยท
NMLS #304934
ยท
Licensed in California
ยท
โŒ‚
Equal Housing Lender