~2031 필요 저축액: $172,000
$.72,000 - duplex downpay
$100,000 - SPIA
----------------------------------
月$3,000
- Mortgage 재산세 집보험 Utilities
月$..250 - 그로서리
月$...75 - dining misc.
----------------------------------
月$..613 - SPIA
月$1,050 - duplex rental income
----------------------------------
月$3,325 - $1,663 = 月$1,662 必要額
----------------------------------
$300K 연금 & w/o duplex tenant
月$3,325 - $3,613 = 月($288)
----------------------------------