Year
Monthly Rent (avg. inc. 3.5% per year)
Total Annual Rent
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
Homeowner
Renter
Total Annual Costs
$12,948
annual mortgage/rental payment
real estate taxes
$2,500
0
Tax Deductions/Equity Builders
mortgage interest tax deduction
$2,592
tax deduction for property tax
$624
mortgage principal accumulation
$2,559
appreciation
no growth
loss of value*
-$2,000
below trend growth**
$1,200
average growth***
$9,000
Annual Costs Less Equity Gains
$9,763
$11,673
$8,473
$673
Click here to contact me anytime you have a question or need an explanation.