Free real estate calculator
Buy Rental vs Pay Down Debt Calculator
Compare rental equity, debt payoff, cash flow, and ending net worth over the same projection window.
Inputs
Current capital
Debt payoff target
Rental purchase
Recommendation
Buy rental
Net worth delta
$191,655
Cash needed
$55,000
Rental purchase
Today
Current shortfall
$0
Buy Rental
Ending net worth
$400,370
Ending debt
$253,211
Monthly cash flow
$669
Rental equity
$182,962
Interest paid
$200,884
Debt payoff
Not paid off
Pay Down Debt
Ending net worth
$208,714
Ending debt
$0
Monthly cash flow
$900
Rental equity
$0
Interest paid
$6,244
Debt payoff
Year 3, month 11
Save the full scenario
Add your whole portfolio, compare strategies, and track monthly progress.