Accurately models your true cost of ownership. Hover the i icon on each column to see the formula. Basic Net correctly uses interest paid only � not total P+I � to avoid double-counting principal paydown.
This calculator answers one main question: if you buy this home today, how long do you need to stay before the money works in your favor?
It compares what you put into the house, what you may get back when you sell, and in the advanced view, what rent you avoided while owning.
Use it as a planning tool, not as tax, lending, or investment advice.
| Yeari | Sale Pricei | Loan Balancei | Selling Costsi | Interest Paidi | Taxes + Ins. + Maint. + HOAi | Cash Backi | Rent Savedi | Opp. Costi | Tax Benefiti | Basic Neti | Advanced Neti |
|---|---|---|---|---|---|---|---|---|---|---|---|
Yr 1 | ,000 | ,635 | ,260 | ,042 | ,500 | ,105 | ,000 | ,327 | -,437 | -,763 | |
Yr 2 | ,540 | ,911 | ,558 | ,725 | ,000 | ,072 | ,900 | ,167 | -,653 | -,920 | |
Yr 3 | ,636 | ,803 | ,895 | ,024 | ,500 | ,939 | ,727 | ,552 | -,585 | -,410 | |
Yr 4 | ,305 | ,286 | ,271 | ,914 | ,000 | ,748 | ,509 | ,516 | -,166 | -,174 | |
Yr 5 | ,564 | ,333 | ,690 | ,368 | ,500 | ,542 | ,274 | ,095 | -,326 | -,147 | |
Yr 6 | ,431 | ,914 | ,150 | ,356 | ,000 | ,367 | ,052 | ,326 | -,989 | -,263 | |
Yr 7 | ,924 | ,998 | ,655 | ,848 | ,500 | ,272 | ,874 | ,250 | -,076 | -,452 | |
Yr 8 | ,062 | ,552 | ,204 | ,809 | ,000 | ,306 | ,770 | ,909 | -,503 | -,643 | |
Yr 9 | ,864 | ,540 | ,800 | ,205 | ,500 | ,523 | ,773 | ,349 | -,182 | -,758 | |
Yr 10 | ,350 | ,925 | ,444 | ,997 | ,000 | ,980 | ,916 | ,619 | -,017 | -,719 | |
Yr 11 | ,540 | ,666 | ,138 | ,145 | ,500 | ,736 | ,234 | ,768 | -,909 | -,442 | |
Yr 12 | ,457 | ,720 | ,882 | ,606 | ,000 | ,854 | ,761 | ,851 | -,751 | -,842 | |
Yr 13 | ,120 | ,041 | ,678 | ,334 | ,500 | ,401 | ,534 | ,927 | -,433 | -,826 | |
Yr 14 | ,554 | ,580 | ,529 | ,279 | ,000 | ,445 | ,590 | ,056 | -,834 | +,700 | |
Yr 15 | ,780 | ,284 | ,435 | ,391 | ,500 | ,062 | ,967 | ,303 | -,829 | +,836 |