NP
NumberPond

Building Wealth Through Real Estate

Calculators, strategies, and real numbers for real estate investing. Rent vs buy, rental ROI, and more.

🏠 Rent vs Buy Calculator

🏠 Buy

Monthly payment$2,557
Home value in 10yr$518,085
Appreciation gain$168,085
Total cost (10yr)$306,875

✅ BUYING WINS

🏢 Rent

Monthly rent$1,800
Total rent (10yr)$229,683
Equity built$0
Down payment saved$70,000

📊 Rental Property ROI Calculator

Monthly Cash Flow

$-114

Annual Cash Flow

$-1,370

Cap Rate

5.5%

Cash-on-Cash Return

-2.7%

💰 Down Payment Strategies

FHA Loan3.5% Down

On $350K: $12,250

Low barrier to entry, lower credit score OK

⚠️ Mortgage insurance (MIP) required, adds to monthly cost

Conventional20% Down

On $350K: $70,000

No PMI, lower monthly payment, better rates

⚠️ Large upfront capital needed

VA Loan0% Down

On $350K: $0

Zero down for veterans, no PMI, competitive rates

⚠️ Must be a veteran or active military

🎯 Real Estate Strategies

🏠 House Hacking

Buy a 2-4 unit property, live in one unit, rent the others. Your tenants pay your mortgage. FHA allows 3.5% down on up to 4 units if you live there. This is how many investors get started with almost no money.

🔄 BRRRR Method

Buy, Rehab, Rent, Refinance, Repeat. Buy a distressed property below market, fix it up, rent it out, then refinance to pull your cash out and do it again. This lets you recycle the same capital across multiple properties.

📈 Buy & Hold

Buy property in growing markets and hold long-term. Average national appreciation is 3-5%/year, but hot markets (Austin, St. George, Boise) have seen 8-12%. Combined with rental income, this is the most reliable RE strategy.

🛏️ Short-Term Rentals (Airbnb)

List properties on Airbnb/VRBO. Can earn 2-3x long-term rent in tourist areas. Requires more management but higher returns. Check local regulations first.

⚖️ Real Estate vs Stock Market (30 Years)

📈 S&P 500 Index Fund

  • • Average return: ~10%/yr
  • • $500/mo for 30 years = $1.13M
  • • Completely passive
  • • Highly liquid (sell anytime)
  • • No maintenance, tenants, or repairs
  • • Can start with $1

🏠 Real Estate

  • • Average appreciation: 3-5%/yr + rental income
  • • Leverage: control $300K with $60K
  • • Tax advantages (depreciation, 1031 exchange)
  • • Monthly cash flow from tenants
  • • Requires active management
  • • Higher barrier to entry

Both are excellent wealth builders. The best strategy? Both. Diversify across stocks AND real estate.

These calculators use simplified estimates. Actual costs include closing costs, HOA, vacancy rates, and more. This is for educational purposes only — consult a real estate professional.