Verdict
Rent + invest winsNet worth if you BUY
$263,283
Home equity at year 10, net of 6% selling costs
Net worth if you RENT + invest
$282,216
Down payment + closing + monthly savings compounded at your assumed return
Buy vs rent delta
−$18,933
Renting + investing leaves you $18,933 ahead
Break-even year
Never
Buying never catches up to rent + invest in this scenario
Up-front costs
| Down payment | $90,000 |
| Closing costs | $13,500 |
| Total cash at close | $103,500 |
| Monthly P&I | $2,275.44 |
Year by year
| Year | Home value | Equity | Buy net worth | Rent net worth | Delta |
|---|---|---|---|---|---|
| Year 1 | $463,500 | $107,524 | $79,714 | $119,331 | −$39,617 |
| Year 2 | $477,405 | $125,722 | $97,078 | $135,589 | −$38,511 |
| Year 3 | $491,727 | $144,625 | $115,121 | $152,283 | −$37,161 |
| Year 4 | $506,479 | $164,265 | $133,876 | $169,423 | −$35,548 |
| Year 5 | $521,673 | $184,674 | $153,373 | $187,020 | −$33,647 |
| Year 6 | $537,324 | $205,888 | $173,649 | $205,084 | −$31,435 |
| Year 7 | $553,443 | $227,945 | $194,738 | $223,625 | −$28,887 |
| Year 8 | $570,047 | $250,882 | $216,680 | $242,654 | −$25,974 |
| Year 9 | $587,148 | $274,743 | $239,514 | $262,181 | −$22,667 |
| Year 10 | $604,762 | $299,568 | $263,283 | $282,216 | −$18,933 |