Year
Monthly Rent (avg 1
$1,000
$12,000
2
$1,035
$12,420
3
$1,071
$12,855
4
$1,109
$13,305
5
$1,148
$13,770
6
$1,188
$14,252
7
$1,229
$14,751
8
$1,272
$15,267
9
$1,317
$15,802
10
$1,363
$16,355
Total Rent Paid Over Ten Years
$140,777
Monthly Mortgage & Tax Payments
mortgage
$1,079
property tax (@1.25% tax rate*)
$208
Total Monthly Payment
$1,287
tax savings per month (assuming a
25% income tax bracket)
Mortgage interest tax deduction
$216
Tax deduction for property tax
$52
Total Monthly Tax Savings
$268
Total Monthly Cost After Tax Savings
$1,019
Annual Costs