Sell vs. Rent Financial Analyzer

Financial Strategy Analyzer

Sell vs. Rent Decision Model

1. Key Inputs & Assumptions (Read-Only)

Property & Sale Data

$500,000

Used to calculate Annual Maintenance (2% of value).

$209,000

The initial equity base for appreciation calculation.

Time & Investment Parameters

1 Year

The length of the investment comparison period.

Fixed Rates & Expenses

  • New Monthly Rent: $3,000
  • Monthly Mortgage (PITI): $2,150
  • LLC Fee (CA): $800/year
  • Maintenance Rate: 2% of Property Value
  • Vacancy Reserve: 5% of Rent
  • YoY Appreciation: 3%
  • Equity Split: 3 Ways

2. Comparison Results (Over 1 Year)

Scenario A: Sell Now

This shows the immediate, guaranteed proceeds distributed to the owners.

Total Net Sale Proceeds
$209,000
Net Proceeds PER PERSON (3-Way Split)
$69,667

Scenario B: Rent & Hold

Total estimated value after 1 year of appreciation and cumulative cash flow.

Total Cumulative Cash Flow (Profit)
-$2,400
Per Person: -$800
Future Equity Value (Appreciated)
$215,270
Per Person: $71,757
Total Estimated Value (Cash + Equity)
$212,870
Estimated Value PER PERSON (3-Way Split)
$70,957

3. Annual Cash Flow Breakdown

The recurring annual income and expenses for the Rent/Hold scenario.

Gross Annual Rent
$36,000
Annual Mortgage (PITI)
$25,800
Annual Maintenance (2% of value)
$10,000
Annual Vacancy Reserve (5%)
$1,800
LLC Fee (CA)
$800
Net Annual Cash Flow (Total)
-$2,400
Net Annual Cash Flow (Per Person)
-$800

Important Tax Note

Selling is a simple, clean, one-time cash transaction, while renting introduces significant complexity, non-cash tax accounting (depreciation), and potentially deferred tax losses due to passive activity rules, all while costing you cash every month. Consult a CPA regarding your specific tax exposure.

* This analysis simplifies the calculation by using the 'Net Proceeds if Sold Today' as the equity base for future appreciation. It does not account for the tax implications of cash flow, mortgage principal paydown, or transaction costs of selling after the hold period.