Payment breakdown Rent
Buy
Monthly payment
$2,100.00
$1,524.56
Monthly taxes, maintenance, insurance, association dues and PMI
$30.00
$639.58
Total monthly payment
$2,130.00 to $2,393.57
$2,164.14
Total payments over 5 years
$135,590.22
$129,848.40
Tax savings over 5 years Rent
Buy
Total payments
$135,590.22
$129,848.40
Total payments less tax savings
$135,590.22
$106,418.02
Total tax savings
$0.00
$23,430.38
Home appreciation vs comparison investment over 5 years Rent
Buy
Sale price of home
$425,828.51
Remaining loan balance
($257,573.14)
Cost for purchase and sale of home
($31,849.71)
Down payment, points, and closing costs invested
$74,300.00
Investment return
$8,946.69
Investment tax owed
($2,236.67)
Gain on home or comparison investment
$81,010.02
$136,405.66
Total cost analysis over 5 years Rent
Buy
Total payments
$135,590.22
$129,848.40
Total tax savings
($23,430.38)
Gain on home or comparison investment
($81,010.02)
($136,405.66)
Total
$54,580.20
($29,987.64)