RSU Down Payment Calculator San Francisco | Adrian Huntington REALTOR®

Your RSU Details

Grant Information

Total RSUs Granted

Grant Date

Ticker Symbol (optional)

Stock Price at Vest (FMV)

Use today's price for a current-value estimate

Vesting Schedule

Double-Trigger RSUs PRE-IPO

Check this if shares require both time vesting AND a liquidity event (IPO / acquisition) before you can sell

California Tax Settings

Federal Supplemental Withholding

Most employers withhold at the 22% IRS supplemental rate

California Income Tax Bracket

CA SDI (1.1%, uncapped) is added automatically

Custom State Rate (%)

Include FICA?

SS: 6.2% up to $176,100 wage base · Medicare: 1.45%+ uncapped

Prior YTD W-2 Income ($)

Used to calculate Social Security phase-out

Enter your grant details and click Calculate to see your vesting breakdown and estimated net proceeds.

Total Shares

—

Gross Value

—

Est. Tax Withheld

—

Net Take-Home

—

Tax Breakdown

Net Take-Home

Federal

FICA

CA State + SDI

Federal

—

FICA

—

CA State + SDI

—

Effective Rate

—

Vesting Schedule

#	Vest Date	Type	Shares	Gross Value	Federal	FICA	CA + SDI	Net Value	Cumul. Net

— —

California-focused estimates only — not tax or financial advice. CA SDI (1.1%, uncapped) is included in state withholding. Actual tax liability depends on full-year income, filing status, deductions, and other factors. Consult a CPA. DRE #01804851.

Get Your Results

Want Adrian to Walk Through These Numbers With You?

Enter your name and email and I'll reach out personally — no pitch, just a real conversation about your vesting schedule and what it means for buying in San Francisco.

Your information is kept strictly confidential. DRE #01804851.

RSU Down Payment Calculator

Want Adrian to Walk Through These Numbers With You?

Let's Talk About What Your RSUs Can Buy