ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Prop 1Average Property Tax
3
What was the purchase price of your property?$100,000
4
What is the estimated value as of 2025?$2,100,000
5
Current Property Tax $100,000x 1.168$1,680
6
New Property Tax at Death with no planning $2,100,000x 1.168$35,280
7
Difference Saved$35,280$1,680$33,600
8
9
Savings with our help if investedYearsInitial SavingsInterest RateAdditionPrincipleInterest Earned per yearAccumulated Interest Earned from Savings Total Savings
10
1$33,60010%$33,600$3,360$3,360$36,960
11
2$67,20010%$33,600$70,560$7,056$10,416$77,616
12
3$100,80010%$33,600$111,216$11,122$21,538$122,338
13
4$134,40010%$33,600$155,938$15,594$37,131$171,531
14
5$168,00010%$33,600$205,131$20,513$57,644$225,644
15
6$201,60010%$33,600$259,244$25,924$83,569$285,169
16
7$235,20010%$33,600$318,769$31,877$115,446$350,646
17
8$268,80010%$33,600$384,246$38,425$153,870$422,670
18
9$302,40010%$33,600$456,270$45,627$199,497$501,897
19
10$336,00010%$33,600$535,497$53,550$253,047$589,047
20
11$369,60010%$33,600$622,647$62,265$315,312$684,912
21
12$403,20010%$33,600$718,512$71,851$387,163$790,363
22
13$436,80010%$33,600$823,963$82,396$469,559$906,359
23
14$470,40010%$33,600$939,959$93,996$563,555$1,033,955
24
15$504,00010%$33,600$1,067,555$106,756$670,311$1,174,311
25
16$537,60010%$33,600$1,207,911$120,791$791,102$1,328,702
26
17$571,20010%$33,600$1,362,302$136,230$927,332$1,498,532
27
18$604,80010%$33,600$1,532,132$153,213$1,080,545$1,685,345
28
19$638,40010%$33,600$1,718,945$171,895$1,252,440$1,890,840
29
20$672,00010%$33,600$1,924,440$192,444$1,444,884$2,116,884
30
21$705,60010%$33,600$2,150,484$215,048$1,659,932$2,365,532
31
22$739,20010%$33,600$2,399,132$239,913$1,899,846$2,639,046
32
23$772,80010%$33,600$2,672,646$267,265$2,167,110$2,939,910
33
24$806,40010%$33,600$2,973,510$297,351$2,464,461$3,270,861
34
25$840,00010%$33,600$3,304,461$330,446$2,794,907$3,634,907
35
26$873,60010%$33,600$3,668,507$366,851$3,161,758$4,035,358
36
27$907,20010%$33,600$4,068,958$406,896$3,568,654$4,475,854
37
28$940,80010%$33,600$4,509,454$450,945$4,019,599$4,960,399
38
29$974,40010%$33,600$4,993,999$499,400$4,518,999$5,493,399
39
30$1,008,00010%$33,600$5,526,999$552,700$5,071,699$6,079,699
40
Savings without investing$1,008,000
41
Total Savings if money was invested$6,079,699
42
43
Without our help = estimated value as of 2025* Avg Property Tax Rate of 1.168%With our help = Purchase Price of Property * Avg Property Tax Rate of 1.168%Savings with our help
44
Annual property tax on your property after death$35,280$1,680$33,600
45
Total property tax for the first ten years after death$352,800$16,800$336,000
46
20 years$705,600$33,600$672,000
47
30 years$1,058,400$50,400$1,008,000
48
49
NOTE: If you have more proporties, multiply savings by the total numbers of properties you own.