| Rent @ $500.00 per month | Buy @ $500.00 per month $71,508 for 30 yrs. @ 7.5% |
|
| Initial costs | $1,160.00 | $500.00 |
| 1st Year Payments | $6,000.00 | $6000.00 |
| 2nd Year Payments | $6,120.00 | $6,000.00 |
| 3rd Year Payments | $6,300.00 | $6,000.00 |
| 3 Year Total Payments | $19,580.00 | $18,500.00 |
| Security Deposit Return | $350.00 | 0 |
| 1st Year Int. for Taxes | 0 | $5,340.00* |
| 2nd Year Int. for Taxes | 0 | $5,290.00* |
| 3rd Year Int. for Taxes | 0 | $5,234.00* |
| 1st Year App. @3% | 0 | $2,145.00** |
| 2nd Year App. @3% | 0 | $2,209.00** |
| 3rd Year App. @3% | 0 | $2,275.00** |
| 3 Year Total Paid Out | $19,580.00 | $18,500.00 |
| Returns To You | $350.00 | $22,493.00 |
| Your “Net” Return | $-19,230.00 | $+3993.00 |
| TOTAL DIFFERENCE TO YOU | ||
| *This amount of int. may or may not be deducted from your taxes |
$-19,230 While Renting $+3,993 While Buying |
|
| **3% appreciation may or may not be the actual amt. depending on the market and the subdivision |
TOTAL DIFFERENCE ***$15,237 |
This is not actual money |
