Buying Renting Calculator
Compares the wealth of a home buyer (net sale proceeds) with that of a renter who invests the down payment, closing costs and every monthly saving, year by year, to find the break-even year and the gap at your holding period.
Your figures
Updates as you typeHow this is worked out
9 steps
- Loan = 400000.00 × (1 - 20%) = 320000.00; monthly rate 6.5%/12; payment = 2022.62 (carried unrounded).
- Renter's fund starts with the down payment plus closing costs: 80000.00 + 12000.00 = 92000.00.
- Year 1 owner outlay = 12 × 2022.62 + property tax 4400.00 + insurance 1500.00 + maintenance 4000.00 + HOA 0.00 + PMI 0.00 - tax benefit 0.00 = 34171.41.
- Year 1 rent = 12 × 2000.00 + renter's insurance 0.00 = 24000.00; the difference 10171.41 is invested a twelfth at a time at the end of each month at 5%/12.
- End of year 1: home 412000.00 - balance 316423.28 - selling costs 24720.00 = owner wealth 70856.72; renter fund 107114.67.
- Repeat for each year: value and rent step once a year, tax and maintenance use the start-of-year value, PMI stops once the scheduled balance is at or below 80% of the price (0 months charged).
- Owner wealth first meets renter wealth in year 15: 353606.50 vs 349300.74 (year 14: 327680.55 vs 330182.42).
- At your 30-year holding period: owner 912650.69, renter 659261.45, difference 253389.24.
- Method B user cost = price × [(1 - LTV) × 5% + LTV × 6.5% + tax 1.1% + maintenance/insurance/HOA 1.375% - appreciation 3%] = 22700.00 a year, 1891.67 a month vs rent 2000.00.
Year-by-year comparisontable
| year | homeValue | loanBalance | interest | principal | propertyTax | insurance | maintenance | hoa | pmi | taxBenefit | opportunityCost | costOfOwning | rentPaid | ownerOutlay | outlayDifference | ownerWealth | renterWealth | wealthDifference |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 412,000 | 316,423.28 | 20,694.69 | 3,576.72 | 4,400 | 1,500 | 4,000 | 0 | 0 | 0 | 4,000 | 34,594.69 | 24,000 | 34,171.41 | 10,171.41 | 70,856.72 | 107,114.67 | -36,257.95 |
| 2 | 424,360 | 312,607.02 | 20,455.15 | 3,816.26 | 4,532 | 1,500 | 4,120 | 0 | 0 | 0 | 4,778.84 | 35,385.99 | 24,720 | 34,423.41 | 9,703.41 | 86,291.38 | 122,523.76 | -36,232.38 |
| 3 | 437,090.8 | 308,535.17 | 20,199.57 | 4,071.84 | 4,667.96 | 1,500 | 4,243.6 | 0 | 0 | 0 | 5,587.65 | 36,198.78 | 25,461.6 | 34,682.97 | 9,221.37 | 102,330.18 | 138,227.96 | -35,897.79 |
| 4 | 450,203.52 | 304,190.63 | 19,926.87 | 4,344.54 | 4,808 | 1,500 | 4,370.91 | 0 | 0 | 0 | 6,427.78 | 37,033.56 | 26,225.45 | 34,950.32 | 8,724.87 | 119,000.68 | 154,227.59 | -35,226.91 |
| 5 | 463,709.63 | 299,555.13 | 19,635.91 | 4,635.5 | 4,952.24 | 1,500 | 4,502.04 | 0 | 0 | 0 | 7,300.64 | 37,890.83 | 27,012.21 | 35,225.69 | 8,213.47 | 136,331.92 | 170,522.5 | -34,190.58 |
| 6 | 477,620.92 | 294,609.18 | 19,325.46 | 4,945.95 | 5,100.81 | 1,500 | 4,637.1 | 0 | 0 | 0 | 8,207.73 | 38,771.09 | 27,822.58 | 35,509.31 | 7,686.74 | 154,354.49 | 187,112.12 | -32,757.63 |
| 7 | 491,949.55 | 289,331.98 | 18,994.22 | 5,277.19 | 5,253.83 | 1,500 | 4,776.21 | 0 | 0 | 0 | 9,150.59 | 39,674.85 | 28,657.26 | 35,801.45 | 7,144.2 | 173,100.59 | 203,995.34 | -30,894.75 |
| 8 | 506,708.03 | 283,701.37 | 18,640.8 | 5,630.62 | 5,411.45 | 1,500 | 4,919.5 | 0 | 0 | 0 | 10,130.88 | 40,602.62 | 29,516.97 | 36,102.35 | 6,585.38 | 192,604.18 | 221,170.54 | -28,566.36 |
| 9 | 521,909.27 | 277,693.66 | 18,263.7 | 6,007.71 | 5,573.79 | 1,500 | 5,067.08 | 0 | 0 | 0 | 11,150.33 | 41,554.91 | 30,402.48 | 36,412.28 | 6,009.8 | 212,901.06 | 238,635.5 | -25,734.44 |
| 10 | 537,566.55 | 271,283.6 | 17,861.36 | 6,410.06 | 5,741 | 1,500 | 5,219.09 | 0 | 0 | 0 | 12,210.78 | 42,532.23 | 31,314.56 | 36,731.51 | 5,416.95 | 234,028.95 | 256,387.38 | -22,358.42 |
| 11 | 553,693.55 | 264,444.26 | 17,432.06 | 6,839.35 | 5,913.23 | 1,500 | 5,375.67 | 0 | 0 | 0 | 13,314.15 | 43,535.11 | 32,253.99 | 37,060.31 | 4,806.32 | 256,027.68 | 274,422.65 | -18,394.97 |
| 12 | 570,304.35 | 257,146.86 | 16,974.02 | 7,297.39 | 6,090.63 | 1,500 | 5,536.94 | 0 | 0 | 0 | 14,462.46 | 44,564.05 | 33,221.61 | 37,398.98 | 4,177.36 | 278,939.23 | 292,737.07 | -13,797.84 |
| 13 | 587,413.49 | 249,360.75 | 16,485.3 | 7,786.11 | 6,273.35 | 1,500 | 5,703.04 | 0 | 0 | 0 | 15,657.87 | 45,619.57 | 34,218.26 | 37,747.8 | 3,529.54 | 302,807.93 | 311,325.61 | -8,517.69 |
| 14 | 605,035.89 | 241,053.19 | 15,963.85 | 8,307.56 | 6,461.55 | 1,500 | 5,874.13 | 0 | 0 | 0 | 16,902.64 | 46,702.17 | 35,244.81 | 38,107.1 | 2,862.29 | 327,680.55 | 330,182.42 | -2,501.87 |
| 15 | 623,186.97 | 232,189.25 | 15,407.48 | 8,863.94 | 6,655.39 | 1,500 | 6,050.36 | 0 | 0 | 0 | 18,199.14 | 47,812.37 | 36,302.15 | 38,477.17 | 2,175.01 | 353,606.5 | 349,300.74 | 4,305.76 |
| 16 | 641,882.58 | 222,731.68 | 14,813.84 | 9,457.57 | 6,855.06 | 1,500 | 6,231.87 | 0 | 0 | 0 | 19,549.89 | 48,950.65 | 37,391.22 | 38,858.34 | 1,467.12 | 380,637.94 | 368,672.84 | 11,965.1 |
| 17 | 661,139.05 | 212,640.72 | 14,180.45 | 10,090.96 | 7,060.71 | 1,500 | 6,418.83 | 0 | 0 | 0 | 20,957.54 | 50,117.53 | 38,512.95 | 39,250.95 | 737.99 | 408,829.99 | 388,289.98 | 20,540.01 |
| 18 | 680,973.22 | 201,873.95 | 13,504.64 | 10,766.77 | 7,272.53 | 1,500 | 6,611.39 | 0 | 0 | 0 | 22,424.92 | 51,313.48 | 39,668.34 | 39,655.33 | -13.01 | 438,240.88 | 408,142.32 | 30,098.56 |
| 19 | 701,402.42 | 190,386.11 | 12,783.57 | 11,487.84 | 7,490.71 | 1,500 | 6,809.73 | 0 | 0 | 0 | 23,954.96 | 52,538.97 | 40,858.39 | 40,071.85 | -786.54 | 468,932.17 | 428,218.84 | 40,713.33 |
| 20 | 722,444.49 | 178,128.9 | 12,014.21 | 12,257.2 | 7,715.43 | 1,500 | 7,014.02 | 0 | 0 | 0 | 25,550.82 | 53,794.47 | 42,084.15 | 40,500.86 | -1,583.28 | 500,968.92 | 448,507.25 | 52,461.67 |
| 21 | 744,117.83 | 165,050.81 | 11,193.32 | 13,078.09 | 7,946.89 | 1,500 | 7,224.44 | 0 | 0 | 0 | 27,215.78 | 55,080.43 | 43,346.67 | 40,942.75 | -2,403.92 | 534,419.95 | 468,993.95 | 65,426 |
| 22 | 766,441.36 | 151,096.86 | 10,317.46 | 13,953.96 | 8,185.3 | 1,500 | 7,441.18 | 0 | 0 | 0 | 28,953.35 | 56,397.28 | 44,647.07 | 41,397.89 | -3,249.18 | 569,358.02 | 489,663.88 | 79,694.15 |
| 23 | 789,434.6 | 136,208.38 | 9,382.93 | 14,888.48 | 8,430.85 | 1,500 | 7,664.41 | 0 | 0 | 0 | 30,767.23 | 57,745.43 | 45,986.48 | 41,866.68 | -4,119.8 | 605,860.15 | 510,500.48 | 95,359.67 |
| 24 | 813,117.64 | 120,322.79 | 8,385.83 | 15,885.59 | 8,683.78 | 1,500 | 7,894.35 | 0 | 0 | 0 | 32,661.31 | 59,125.26 | 47,366.08 | 42,349.54 | -5,016.54 | 644,007.79 | 531,485.54 | 112,522.25 |
| 25 | 837,511.17 | 103,373.32 | 7,321.94 | 16,949.47 | 8,944.29 | 1,500 | 8,131.18 | 0 | 0 | 0 | 34,639.74 | 60,537.15 | 48,787.06 | 42,846.88 | -5,940.18 | 683,887.18 | 552,599.13 | 131,288.05 |
| 26 | 862,636.51 | 85,288.71 | 6,186.8 | 18,084.61 | 9,212.62 | 1,500 | 8,375.11 | 0 | 0 | 0 | 36,706.89 | 61,981.43 | 50,250.67 | 43,359.15 | -6,891.52 | 725,589.61 | 573,819.48 | 151,770.13 |
| 27 | 888,515.6 | 65,992.94 | 4,975.64 | 19,295.77 | 9,489 | 1,500 | 8,626.37 | 0 | 0 | 0 | 38,867.39 | 63,458.4 | 51,758.19 | 43,886.78 | -7,871.41 | 769,211.73 | 595,122.85 | 174,088.88 |
| 28 | 915,171.07 | 45,404.89 | 3,683.37 | 20,588.05 | 9,773.67 | 1,500 | 8,885.16 | 0 | 0 | 0 | 41,126.13 | 64,968.33 | 53,310.94 | 44,430.24 | -8,880.7 | 814,855.92 | 616,483.4 | 198,372.52 |
| 29 | 942,626.2 | 23,438.03 | 2,304.55 | 21,966.86 | 10,066.88 | 1,500 | 9,151.71 | 0 | 0 | 0 | 43,488.31 | 66,511.45 | 54,910.26 | 44,990 | -9,920.26 | 862,630.6 | 637,873.07 | 224,757.53 |
| 30 | 970,904.99 | 0 | 833.39 | 23,438.03 | 10,368.89 | 1,500 | 9,426.26 | 0 | 0 | 0 | 45,959.41 | 68,087.95 | 56,557.57 | 45,566.56 | -10,991.01 | 912,650.69 | 659,261.45 | 253,389.24 |
Its 5 worked examples are re-run on every release, last on 15 September 2026. What changed
Sources and references
9 sources
Keep this result
Save it, change one figure, then compare the two
The calculation stays free. Save this scenario, adjust one assumption, save that too, and put them side by side to see exactly what the change costs you. A free account keeps 5 scenarios and 2 comparisons; Personal makes both unlimited and adds exports and private links. Nothing is saved unless you press Save.
What this calculator does
Compares the wealth of a home buyer (net sale proceeds) with that of a renter who invests the down payment, closing costs and every monthly saving, year by year, to find the break-even year and the gap at your holding period.
How to use Buying Renting Calculator
Enter Purchase price, Down payment, Mortgage rate (APR), Mortgage term, How long you expect to stay, Buyer closing costs, Selling costs, Property tax rate, Homeowner's insurance, Maintenance, HOA or condo fees, Home price appreciation, Rent for a comparable home, Rent growth, Renter's insurance, Return on the renter's investments, PMI rate (if down payment under 20%), Count the federal tax benefit of itemising, Filing status (sets the 2026 standard deduction), Marginal federal tax rate, State and local income tax paid, Other itemised deductions, SALT deduction cap and Mortgage interest deduction debt limit. The calculator checks the values, applies the stated method, and updates the result without saving your figures.
What the result means
The result includes Break-even year, Break-even, Owner wealth at your holding period (net sale proceeds), Renter wealth at your holding period (investment fund), Owner minus renter at your holding period, Monthly mortgage payment (principal and interest), Loan amount, Renter's starting fund (down payment plus closing costs), First-year owner cash outlay, First-year rent, First-year owner outlay minus rent, Months of PMI, Method B: annual user cost of owning, Method B: user cost a month, Method B reading and Year-by-year comparison. Review the visible working and any warnings before using the answer for a decision.
Method and checks
The method cites IRS Publication 936 (2025), Home Mortgage Interest Deduction - $750,000 acquisition-debt limit; mortgage-insurance premium deduction expired; IRS, tax year 2026 inflation adjustments (Rev. Proc. 2025-32) - standard deduction $16,100 / $32,200 / $24,150; IRS, correction to the state and local tax deduction amount in the 2026 Form 1040-ES - SALT cap $40,400, among others. Its 5 built-in worked examples are checked on every full test run. The initial answer and working are rendered on the server, so they remain readable without JavaScript.
Results are general information, not financial, tax, legal, medical or engineering advice. Check any decision that matters with a qualified professional.
See something wrong? Report a problem with this calculator
