Skip to content
P&L Calculator
Enter your details below to figure out how much you'll earn by buying or renting different houses
3.5
$905,000
30
Recalculate loan schedule
35%
37%
1.27%
7
6%
8%
single
250000
Add a new listing
Compare listings
127 Buchanan st.
SPECS
⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️Buying price
$1,150,000.00Downpayment
$245,000.00growth/yr % (lo)
2%growth/yr % (hi)
5%Calculated monthly rental income
$0.00Expected rent for similar quality
$3,800.00Monthly Payment
$5,850.94BUY HOUSE OUTCOMES
🏡🏡🏡🏡🏡🏡🏡🏡🏡🏡Equity built
$135,346.02BUY - Net gain after tax (hi)
$530,660.46BUY - Net gain after tax (avg)
$454,650.26BUY - Net gain after tax (lo)
$322,466.91RENT AND INVEST OUTCOMES
💰💰💰💰💰💰💰💰💰💰💰Total tax savings on rent expensed
$55,860.00RENT - Net gain after tax (hi)
$317,610.15RENT - Net gain after tax (avg)
$268,749.47RENT - Net gain after tax (lo)
$284,136.76SCENARIO MODELING
🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑Buy👍 vs Rent👍 net diff (hi-hi)
$213,050.30Buy👍 vs Rent👎 net diff (hi-lo)
$246,523.70Buy👎 vs Rent👍 net diff (lo-hi)
$4,856.76Buy👎 vs Rent👎 net diff (lo-lo)
$38,330.16Buy vs Rent avg
$185,900.7945 Bartlett #501
SPECS
⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️Buying price
$1,200,000.00Downpayment
$295,000.00growth/yr % (lo)
1%growth/yr % (hi)
4%Calculated monthly rental income
0Expected rent for similar quality
$4,500.00Monthly Payment
$6,166.85BUY HOUSE OUTCOMES
🏡🏡🏡🏡🏡🏡🏡🏡🏡🏡Equity built
$135,346.02BUY - Net gain after tax (hi)
$475,504.37BUY - Net gain after tax (avg)
$363,049.35BUY - Net gain after tax (lo)
$230,181.89RENT AND INVEST OUTCOMES
💰💰💰💰💰💰💰💰💰💰💰Total tax savings on rent expensed
$66,150.00RENT - Net gain after tax (hi)
$302,618.37RENT - Net gain after tax (avg)
$256,174.37RENT - Net gain after tax (lo)
$262,313.67SCENARIO MODELING
🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑Buy👍 vs Rent👍 net diff (hi-hi)
$172,886.00Buy👍 vs Rent👎 net diff (hi-lo)
$213,190.70Buy👎 vs Rent👍 net diff (lo-hi)
-$72,436.48Buy👎 vs Rent👎 net diff (lo-lo)
-$32,131.78Buy vs Rent avg
$106,874.9845 Bartlett #501
SPECS
⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️Buying price
$1,255,000.00Downpayment
$350,000.00growth/yr % (lo)
1%growth/yr % (hi)
4%Calculated monthly rental income
$440.00Expected rent for similar quality
$4,500.00Monthly Payment
$6,210.06BUY HOUSE OUTCOMES
🏡🏡🏡🏡🏡🏡🏡🏡🏡🏡Equity built
$135,346.02BUY - Net gain after tax (hi)
$514,504.27BUY - Net gain after tax (avg)
$404,342.98BUY - Net gain after tax (lo)
$265,385.76RENT AND INVEST OUTCOMES
💰💰💰💰💰💰💰💰💰💰💰Total tax savings on rent expensed
$66,150.00RENT - Net gain after tax (hi)
$332,433.98RENT - Net gain after tax (avg)
$281,460.56RENT - Net gain after tax (lo)
$284,614.84SCENARIO MODELING
🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑Buy👍 vs Rent👍 net diff (hi-hi)
$182,070.29Buy👍 vs Rent👎 net diff (hi-lo)
$229,889.43Buy👎 vs Rent👍 net diff (lo-hi)
-$67,048.21Buy👎 vs Rent👎 net diff (lo-lo)
-$19,229.08Buy vs Rent avg
$122,882.4245 Bartlett #501
SPECS
⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️⚙️Buying price
$1,255,000.00Downpayment
$350,000.00growth/yr % (lo)
0%growth/yr % (hi)
4%Calculated monthly rental income
0Expected rent for similar quality
$4,500.00Monthly Payment
$6,255.06BUY HOUSE OUTCOMES
🏡🏡🏡🏡🏡🏡🏡🏡🏡🏡Equity built
$135,346.02BUY - Net gain after tax (hi)
$491,219.47BUY - Net gain after tax (avg)
$333,368.08BUY - Net gain after tax (lo)
$156,097.59RENT AND INVEST OUTCOMES
💰💰💰💰💰💰💰💰💰💰💰Total tax savings on rent expensed
$66,150.00RENT - Net gain after tax (hi)
$336,908.52RENT - Net gain after tax (avg)
$285,240.56RENT - Net gain after tax (lo)
$289,089.39SCENARIO MODELING
🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑🤑Buy👍 vs Rent👍 net diff (hi-hi)
$154,310.95Buy👍 vs Rent👎 net diff (hi-lo)
$202,130.09Buy👎 vs Rent👍 net diff (lo-hi)
-$180,810.93Buy👎 vs Rent👎 net diff (lo-lo)
-$132,991.80Buy vs Rent avg
$48,127.52
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.