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.
Think of this as the house-only scorecard. It answers: "If I sell after N years, do I get more money back than I put in?"
It adds up everything you spent on the house — down payment, closing costs, all mortgage interest, property taxes, insurance, maintenance, HOA, and PMI — then compares that to what you'd pocket after selling.
When Basic Net turns positive, you've recovered your costs from the home itself. This is your baseline — it doesn't care about rent or investing.
Example: If you put $120K in and after 10 years the math says +$15K, you've broken even and come out ahead on the house alone.
This is the full rent-vs-buy comparison. It starts with Basic Net and adds two more factors:
Advanced break-even is often earlier than basic when rent in your area is high, because you're "saving" that rent every single month.
New to this? Start by entering the rent you'd pay for a similar place in "Rent Avoided" under Advanced Settings.
| Yeari | Sale Pricei | Loan Balancei | Selling Costsi | Interest Paidi | Taxes + Ins. + Maint. + HOA + PMIi | Cash Backi | Rent Savedi | Opp. Costi | Tax Benefiti | Basic Neti | Advanced Neti |
|---|---|---|---|---|---|---|---|---|---|---|---|
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 |