THE OWN SOMETHING CALCULATOR
Run the numbers the way we would.
Your inputs
Adjust anything — results update live.
Years to project
Your monthly reality
All-in / month
$2,691Mortgage
$2,208Cash to close*
$51,599After 5 years
Rent paid + potential equity built over 5 years
$254,188Every rent cheque ($127,419) plus the $126,769 of equity an owner could build on these assumptions. An illustrative comparison — not cash spent, and not guaranteed wealth. Your down payment is excluded; it stays yours either way.
*Cash to close shown is the down payment; add ~1–2% for closing costs & PTT. Values may fall as well as rise; a renter may also save or invest.
Your inputs
A rental property, the way the numbers actually work.
Years to project
Year-one snapshot
Cash flow / month
−$343Cap rate
4.36%Mortgage / month
$2,525NOI (year 1)
$26,181Cash needed up front
$120,000Cash-flow break-even
Year 6After 5 years
A negative monthly cash flow isn't automatically a bad deal — equity and appreciation can still win over 5 years, though neither is guaranteed. That's exactly the kind of trade-off worth talking through.
Cash flow by year
Year by year
Scroll horizontally for all figures.
| YR | RENT/MO | CF/MO | CF/YR | CUMULATIVE | EQUITY |
|---|---|---|---|---|---|
| 1 | $3,000 | −$343 | −$4,118 | −$4,118 | $161,464 |
| 2 | $3,090 | −$262 | −$3,146 | −$7,264 | $204,891 |
| 3 | $3,183 | −$179 | −$2,145 | −$9,408 | $250,374 |
| 4 | $3,278 | −$93 | −$1,114 | −$10,522 | $298,013 |
| 5 | $3,377 | −$4 | −$51 | −$10,573 | $347,910 |