| Year | Buy (Home Equity) | Rent (Investment Portfolio) |
|---|---|---|
| 2025 | $258.99k | $287.86k |
| 2026 | $399.06k | $375.97k |
| 2027 | $552.21k | $474.30k |
| 2028 | $719.68k | $584.12k |
| 2029 | $902.88k | $706.82k |
| 2030 | $1.10M | $843.97k |
| 2031 | $1.32M | $997.33k |
| 2032 | $1.56M | $1.17M |
| 2033 | $1.83M | $1.36M |
| 2034 | $2.11M | $1.58M |
| 2035 | $2.43M | $1.82M |
| 2036 | $2.77M | $2.09M |
| 2037 | $3.15M | $2.39M |
| 2038 | $3.57M | $2.72M |
| 2039 | $4.02M | $3.10M |
| 2040 | $4.52M | $3.53M |
| 2041 | $5.06M | $4.00M |
| 2042 | $5.66M | $4.53M |
| 2043 | $6.31M | $5.12M |
| 2044 | $7.03M | $5.79M |
| 2045 | $7.82M | $6.53M |
| 2046 | $8.68M | $7.37M |
| 2047 | $9.63M | $8.30M |
| 2048 | $10.67M | $9.35M |
| 2049 | $11.81M | $10.52M |
| 2050 | $13.00M | $11.76M |
| 2051 | $14.29M | $13.14M |
| 2052 | $15.72M | $14.69M |
| 2053 | $17.30M | $16.43M |
| 2054 | $19.03M | $18.38M |
| 2055 | $20.93M | $20.56M |
| Year | Mortgage Payment | Property Tax | Maintenance | Homeowner's Insurance | Home Equity | Home Value | Closing Costs |
|---|---|---|---|---|---|---|---|
| 2025 | $68.93k | $3.50k | $11.99k | $2.88k | $258.99k | $1.20M | $0.00 |
| 2026 | $68.93k | $3.85k | $13.19k | $3.17k | $399.06k | $1.32M | $0.00 |
| 2027 | $68.93k | $4.24k | $14.51k | $3.48k | $552.21k | $1.45M | $0.00 |
| 2028 | $68.93k | $4.66k | $15.96k | $3.83k | $719.68k | $1.60M | $0.00 |
| 2029 | $68.93k | $5.13k | $17.56k | $4.21k | $902.88k | $1.76M | $0.00 |
| 2030 | $68.93k | $5.64k | $19.32k | $4.64k | $1.10M | $1.93M | $0.00 |
| 2031 | $68.93k | $6.21k | $21.25k | $5.10k | $1.32M | $2.12M | $0.00 |
| 2032 | $68.93k | $6.83k | $23.37k | $5.61k | $1.56M | $2.34M | $0.00 |
| 2033 | $68.93k | $7.51k | $25.71k | $6.17k | $1.83M | $2.57M | $0.00 |
| 2034 | $68.93k | $8.26k | $28.28k | $6.79k | $2.11M | $2.83M | $0.00 |
| 2035 | $68.93k | $9.09k | $31.11k | $7.47k | $2.43M | $3.11M | $0.00 |
| 2036 | $68.93k | $9.99k | $34.22k | $8.21k | $2.77M | $3.42M | $0.00 |
| 2037 | $68.93k | $10.99k | $37.64k | $9.03k | $3.15M | $3.76M | $0.00 |
| 2038 | $68.93k | $12.09k | $41.41k | $9.94k | $3.57M | $4.14M | $0.00 |
| 2039 | $68.93k | $13.30k | $45.55k | $10.93k | $4.02M | $4.55M | $0.00 |
| 2040 | $68.93k | $14.63k | $50.10k | $12.02k | $4.52M | $5.01M | $0.00 |
| 2041 | $68.93k | $16.10k | $55.11k | $13.23k | $5.06M | $5.51M | $0.00 |
| 2042 | $68.93k | $17.71k | $60.62k | $14.55k | $5.66M | $6.06M | $0.00 |
| 2043 | $68.93k | $19.48k | $66.69k | $16.00k | $6.31M | $6.67M | $0.00 |
| 2044 | $68.93k | $21.42k | $73.35k | $17.61k | $7.03M | $7.34M | $0.00 |
| 2045 | $68.93k | $23.57k | $80.69k | $19.37k | $7.82M | $8.07M | $0.00 |
| 2046 | $68.93k | $25.92k | $88.76k | $21.30k | $8.68M | $8.88M | $0.00 |
| 2047 | $68.93k | $28.52k | $97.63k | $23.43k | $9.63M | $9.76M | $0.00 |
| 2048 | $68.93k | $31.37k | $107.40k | $25.78k | $10.67M | $10.74M | $0.00 |
| 2049 | $68.93k | $34.50k | $118.14k | $28.35k | $11.81M | $11.81M | $0.00 |
| 2050 | $0.00 | $37.95k | $129.95k | $31.19k | $13.00M | $13.00M | $0.00 |
| 2051 | $0.00 | $41.75k | $142.95k | $34.31k | $14.29M | $14.29M | $0.00 |
| 2052 | $0.00 | $45.92k | $157.24k | $37.74k | $15.72M | $15.72M | $0.00 |
| 2053 | $0.00 | $50.52k | $172.97k | $41.51k | $17.30M | $17.30M | $0.00 |
| 2054 | $0.00 | $55.57k | $190.26k | $45.66k | $19.03M | $19.03M | $0.00 |
| 2055 | $0.00 | $61.13k | $209.29k | $50.23k | $20.93M | $20.93M | $0.00 |
| Year | Rent | Renter's Insurance | Surplus | Investment Portfolio |
|---|---|---|---|---|
| 2025 | $32.76k | $327.60 | $54.22k | $287.86k |
| 2026 | $33.81k | $338.08 | $55.00k | $375.97k |
| 2027 | $34.89k | $348.90 | $55.93k | $474.30k |
| 2028 | $36.01k | $360.07 | $57.02k | $584.12k |
| 2029 | $37.16k | $371.59 | $58.30k | $706.82k |
| 2030 | $38.35k | $383.48 | $59.79k | $843.97k |
| 2031 | $39.58k | $395.75 | $61.51k | $997.33k |
| 2032 | $40.84k | $408.42 | $63.49k | $1.17M |
| 2033 | $42.15k | $421.48 | $65.75k | $1.36M |
| 2034 | $43.50k | $434.97 | $68.33k | $1.58M |
| 2035 | $44.89k | $448.89 | $71.25k | $1.82M |
| 2036 | $46.33k | $463.26 | $74.57k | $2.09M |
| 2037 | $47.81k | $478.08 | $78.32k | $2.39M |
| 2038 | $49.34k | $493.38 | $82.54k | $2.72M |
| 2039 | $50.92k | $509.17 | $87.29k | $3.10M |
| 2040 | $52.55k | $525.46 | $92.62k | $3.53M |
| 2041 | $54.23k | $542.27 | $98.60k | $4.00M |
| 2042 | $55.96k | $559.63 | $105.29k | $4.53M |
| 2043 | $57.75k | $577.54 | $112.77k | $5.12M |
| 2044 | $59.60k | $596.02 | $121.12k | $5.79M |
| 2045 | $61.51k | $615.09 | $130.43k | $6.53M |
| 2046 | $63.48k | $634.77 | $140.80k | $7.37M |
| 2047 | $65.51k | $655.08 | $152.35k | $8.30M |
| 2048 | $67.60k | $676.05 | $165.19k | $9.35M |
| 2049 | $69.77k | $697.68 | $179.46k | $10.52M |
| 2050 | $72.00k | $720.01 | $126.37k | $11.76M |
| 2051 | $74.30k | $743.05 | $143.96k | $13.14M |
| 2052 | $76.68k | $766.82 | $163.45k | $14.69M |
| 2053 | $79.14k | $791.36 | $185.07k | $16.43M |
| 2054 | $81.67k | $816.69 | $209.01k | $18.38M |
| 2055 | $84.28k | $842.82 | $235.52k | $20.56M |