Year Mortgage Rent Difference Net Difference PI - Monthly TI - Monthly Annual Total Annual Total Annually 1 $1,415.00 $200.00 $19,380.00 $18,000.00 $(1,380.00) $(1,380.00) 2 $1,415.00 $204.00 $19,428.00 $18,360.00 $(1,068.00) $(2,448.00) 3 $1,415.00 $208.08 $19,476.96 $18,727.20 $(749.76) $(3,197.76) 4 $1,415.00 $212.24 $19,526.90 $19,101.74 $(425.16) $(3,622.92) 5 $1,415.00 $216.49 $19,577.84 $19,483.78 $(94.06) $(3,716.97) 6 $1,415.00 $220.82 $19,629.79 $19,873.45 $243.66 $(3,473.31) 7 $1,415.00 $225.23 $19,682.79 $20,270.92 $588.13 $(2,885.18) 8 $1,415.00 $229.74 $19,736.85 $20,676.34 $939.50 $(1,945.68) 9 $1,415.00 $234.33 $19,791.98 $21,089.87 $1,297.89 $(647.80) 10 $1,415.00 $239.02 $19,848.22 $21,511.67 $1,663.44 $1,015.65 11 $1,415.00 $243.80 $19,905.59 $21,941.90 $2,036.31 $3,051.96 12 $1,415.00 $248.67 $19,964.10 $22,380.74 $2,416.64 $5,468.60 13 $1,415.00 $253.65 $20,023.78 $22,828.35 $2,804.57 $8,273.17 14 $1,415.00 $258.72 $20,084.66 $23,284.92 $3,200.26 $11,473.44 15 $1,415.00 $263.90 $20,146.75 $23,750.62 $3,603.87 $15,077.30 16 $1,415.00 $269.17 $20,210.08 $24,225.63 $4,015.55 $19,092.85 17 $1,415.00 $274.56 $20,274.69 $24,710.14 $4,435.46 $23,528.31 18 $1,415.00 $280.05 $20,340.58 $25,204.35 $4,863.77 $28,392.07 19 $1,415.00 $285.65 $20,407.79 $25,708.43 $5,300.64 $33,692.71 20 $1,415.00 $291.36 $20,476.35 $26,222.60 $5,746.25 $39,438.97 21 $1,415.00 $297.19 $20,546.27 $26,747.05 $6,200.78 $45,639.75 22 $1,415.00 $303.13 $20,617.60 $27,281.99 $6,664.39 $52,304.14 23 $1,415.00 $309.20 $20,690.35 $27,827.63 $7,137.28 $59,441.43 24 $1,415.00 $315.38 $20,764.56 $28,384.19 $7,619.63 $67,061.05 25 $1,415.00 $321.69 $20,840.25 $28,951.87 $8,111.62 $75,172.68 26 $1,415.00 $328.12 $20,917.45 $29,530.91 $8,613.45 $83,786.13 27 $1,415.00 $334.68 $20,996.20 $30,121.53 $9,125.32 $92,911.45 28 $1,415.00 $341.38 $21,076.53 $30,723.96 $9,647.43 $102,558.88 29 $1,415.00 $348.20 $21,158.46 $31,338.44 $10,179.98 $112,738.86 30 $1,415.00 $355.17 $21,242.03 $31,965.20 $10,723.18 $123,462.04 31 $- $362.27 $4,347.27 $32,604.51 $28,257.24 $151,719.28 32 $- $369.52 $4,434.21 $33,256.60 $28,822.39 $180,541.66 33 $- $376.91 $4,522.90 $33,921.73 $29,398.83 $209,940.50 34 $- $384.45 $4,613.36 $34,600.17 $29,986.81 $239,927.30 35 $- $392.14 $4,705.62 $35,292.17 $30,586.55 $270,513.85 36 $- $399.98 $4,799.73 $35,998.01 $31,198.28 $301,712.13 37 $- $407.98 $4,895.73 $36,717.97 $31,822.24 $333,534.37 38 $- $416.14 $4,993.64 $37,452.33 $32,458.69 $365,993.06 39 $- $424.46 $5,093.52 $38,201.38 $33,107.86 $399,100.92 40 $- $432.95 $5,195.39 $38,965.41 $33,770.02 $432,870.94 Total Mortgage Total Rent $654,364.76 $1,087,235.70
|