Calculating…
Sell Today – Cash in Hand
Rent It Out – Annual Cash Flow
Multi-Year Snapshots
Here's how your numbers evolve if you keep renting — with your assumed rent growth and appreciation applied each year. No future projections, just snapshot views.
Year 1 (Today)
Year 5
Year 10
Year-by-Year Detail (Years 1–10)
Full breakdown of each year if you keep the property as a rental — rent growth and appreciation applied each year, mortgage principal vs. interest tracked precisely.
| Year | Monthly Rent(this year) | Cash FlowAnnual | Cash FlowCumulative | InterestAnnual | PrincipalAnnual (equity) | Home ValueEnd of year | Mortgage Bal.End of year | Wealth GainAnnual | Wealth GainCumulative |
|---|
Watch the trend: as rent grows, mortgage balance shrinks, and home value compounds, your annual wealth gain accelerates each year.