买房还是租房? 这个问题很复杂。如果设定简化模型,不计维修装修,不计经纪人的6%,首付20%,房价年增值假定3%。300000$的房子五年后售出,计算如下:
Year | Beginning Balance | pay to principle | tax | Interest | total Payment | money return | money no return | sold price | net earning |
1 | $240,000 | $3,638 | $3,840 | $11,560 | $15,198 | $3,638 | $15,400 | $300,000 | $3,638.00 |
2 | 236,362 | $3,819 | $3,840 | 11,379 | 15,198 | $7,457 | $30,619 | $309,000.00 | $16,457.00 |
3 | 232,544 | $4,008 | $3,840 | 11,190 | 15,198 | $11,465 | $45,649 | $318,270.00 | $29,735.00 |
4 | 228,537 | $4,207 | $3,840 | 10,991 | 15,198 | $15,672 | $60,480 | $327,818.10 | $43,490.10 |
5 | 224,331 | $4,415 | $3,840 | 10,783 | 15,198 | $20,087 | $75,103 | $337,652.64 | $57,739.64 |
五年付利息和税75103$,月均1200$,这相当房租(1000sf)。就是说您别无选择,得交这1200$或交房东或交银行。不过住得好多了。如果房子以337652$售出,可收回首付,还可拿回本金20087和获利37652$,加上五年免税的10000$,投资回报是60%。 重要的是选有增值潜力的房子和无额外消耗的房子。见教各位高人!