Buy vs rent scenario
Buy vs rent if home prices fall first
Prices fall 8% and 6% in the first two years, stay flat in year three, then recover at 4% a year. A realistic stress test of the buying case.
After 10 years, renting and investing finishes ahead of buying by about $88,723. On these assumptions buying overtakes renting after about 16.8 years, once selling costs are counted.
Year-by-year results for this scenario
After 10 years, renting and investing finishes ahead of buying by about $88,723. On these assumptions buying overtakes renting after about 16.8 years, once selling costs are counted. The owner's first-month cash cost is $3,757, compared with $2,325 for the renter.
| Year | Home value | Mortgage balance | Buyer net worth | Renter net worth | Buying minus renting |
|---|---|---|---|---|---|
| 1 | $552,000 | $469,303 | $51,733 | $150,940 | −$99,207 |
| 2 | $518,880 | $458,120 | $31,313 | $175,252 | −$143,938 |
| 3 | $518,880 | $446,428 | $43,137 | $199,529 | −$156,392 |
| 4 | $539,635 | $434,203 | $75,382 | $224,305 | −$148,923 |
| 5 | $561,221 | $421,423 | $113,727 | $249,933 | −$136,206 |
| 10 | $682,811 | $348,248 | $303,385 | $392,108 | −$88,723 |
Questions people ask
Does buying beat renting in this scenario?
After 10 years, renting and investing finishes ahead of buying by about $88,723. On these assumptions buying overtakes renting after about 16.8 years, once selling costs are counted.
What changes in this scenario?
Prices fall 8% and 6% in the first two years, stay flat in year three, then recover at 4% a year. A realistic stress test of the buying case. All other inputs keep the calculator’s default planning values.
Is this a forecast?
No. It is an illustration of how one assumption changes the buy vs rent comparison. Replace the inputs with your own numbers.
Other buy vs rent scenarios
- 5% down, 30-year amortization
- 20% down, ten years
- Five-year stay
- Seven-year stay
- Fifteen-year stay
- Full amortization
- Rates at 6.5%
- Rates at 3.5%
Educational illustration; not advice. See the assumptions.