Comparing the cost of buying a San Francisco 2-bedroom condo at the current average sales price (for the first 4 months of 2012) of $795,000 – adjusting for tax deductions and principal pay-down of the mortgage – with the cost of renting an SF 2-bedroom apartment at the current average asking rent of $3575/month (per Rentbits.com).
Assumptions: 20% down-payment; 30-year fixed-rate loan at an APR of 4.25%; closing costs of $8838; property taxes at current rate; ongoing insurance and maintenance costs of $465/month; inflation rate of 2%; annual home appreciation rate of 5% (which we believe is conservative at the present); combined income tax rate of 25%.
Perform other Rent vs. Buy analyses using your own financial circumstances and projections athttp://www.paragon-re.com/Calculators/RentvsBuy.aspx
This is based on your home's estimated equity minus a 5.00% sales commission paid to brokers or real estate agents when you sell your home. It also assumes your home will appreciate at 5.00% per year and you have an income tax rate of 25.00%. If you cannot remain in your home for at least 1.2 years you should consider continuing to rent.
We calculated your breakeven point by examining how long it would take to create enough equity in your home to exceed the value of investing your cash on hand. We also accounted for differences in your monthly rent and house payments. If your rent payment is less than your net house payment, we add that monthly savings to your investment. If your house payment is less than your rent payment we subtract that amount from your investment. You may notice that on the schedule at the bottom of this report the investment value can be reported as negative. This happens if your house payment is significantly lower than your rent payment. It illustrates that if you continue to rent the extra cost of renting would, in effect, use up your cash on hand.
Estimated Loan Information
Your total monthly payment was estimated at $4,358.85. Your down payment was estimated at $161,162 and you had a home price of $795,000. This is for a 30 year mortgage at 4.250% in the amount of $633,838. Your total closing costs for this loan are estimated at $8,838.38.
Your current monthly rent is $3,575. The expected inflation rate of 2.00% annually was used to estimate future rent and property taxes. The rate of return use for investments was 2.00% per year after taxes.
Your $4,358.85 monthly payment consists of:
Principal and interest
$3,118.10
Monthly PMI
$0.00
Taxes
$775.12
Insurance
$165.63
Association dues & maintenance
$300.00
Closing costs estimate of $8,838.38 consists of:
Amount of points paid
$3,169.19
Loan origination fee
$3,169
Other closing costs
$2,500
To avoid PMI payments, a $159,000 down payment is required. This equals 20% of your home's purchase price. The total amount of cash required for a 20% down payment plus closing costs would be $167,838.
Analysis of Future Payments
Year
HousePayment (PITI)
PaymentAfter Tax Savings
RentPayment
Value ofInvestment
HomeEquity
1
$4,358.85
$3,612.52
$3,575.00
$173,801
$169,860
2
$4,411.89
$3,665.70
$3,646.50
$177,455
$220,659
3
$4,467.40
$3,721.30
$3,719.43
$180,969
$273,924
4
$4,525.50
$3,779.42
$3,793.82
$184,354
$329,775
5
$4,586.32
$3,840.20
$3,869.69
$187,621
$388,337
6
$4,649.99
$3,903.75
$3,947.09
$190,783
$449,744
7
$4,716.64
$3,970.20
$4,026.03
$193,854
$514,132
8
$4,786.44
$4,039.69
$4,106.55
$196,851
$581,648
9
$4,859.51
$4,112.38
$4,188.68
$199,789
$652,444
10
$4,936.04
$4,188.40
$4,272.46
$202,690
$726,680
11
$5,016.18
$4,267.92
$4,357.91
$205,573
$804,524
12
$5,100.11
$4,351.10
$4,445.06
$208,462
$886,151
13
$5,188.02
$4,438.13
$4,533.96
$211,383
$971,745
14
$5,280.11
$4,529.18
$4,624.64
$214,363
$1,061,501
15
$5,376.56
$4,624.44
$4,717.14
$217,432
$1,155,622
16
$5,477.61
$4,724.12
$4,811.48
$220,622
$1,254,319
17
$5,583.47
$4,828.42
$4,907.71
$223,970
$1,357,816
18
$5,694.39
$4,937.58
$5,005.86
$227,514
$1,466,349
19
$5,810.60
$5,051.82
$5,105.98
$231,295
$1,580,161
20
$5,932.37
$5,171.38
$5,208.10
$235,358
$1,699,511
21
$6,059.97
$5,296.52
$5,312.26
$239,751
$1,824,669
22
$6,193.69
$5,427.52
$5,418.51
$244,526
$1,955,919
23
$6,333.83
$5,564.64
$5,526.88
$249,739
$2,093,558
24
$6,480.71
$5,708.18
$5,637.41
$255,450
$2,237,897
25
$6,634.64
$5,858.46
$5,750.16
$261,724
$2,389,265
26
$6,796.00
$6,015.79
$5,865.17
$268,630
$2,548,004
27
$6,965.12
$6,180.52
$5,982.47
$276,241
$2,714,475
28
$7,142.41
$6,353.00
$6,102.12
$284,638
$2,889,054
29
$7,328.27
$6,533.60
$6,224.16
$293,904
$3,072,139
30
$7,523.11
$6,722.73
$6,348.64
$304,131
$3,264,147
Information and interactive calculators are made available to you as self-help tools for your independent use and are not intended to provide investment advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Perform other Rent vs. Buy analyses using your own financial circumstances and projections athttp://www.paragon-re.com/Calculators/RentvsBuy.aspx
Renting vs. Buying in San Francisco
The purchase of a new home is typically one of the largest financial transactions and investments of one’s life. Whatever home you purchase should work for you now—fulfilling your basic housing requirements at an affordable cost.
Historically, San Francisco real estate has been a good investment over the longer term. This is due to the advantages of leverage; the significant tax benefits of homeownership; economic, demographic and geographic conditions in the Bay Area; and long-term appreciation trends.
Here are some questions to consider in the rent versus buy decision:
How long do you plan to own the home you purchase? (Buying and selling in the short term always entails more risk.)
How does the cost of home ownership, with existing tax benefits, compare to renting?
Are financing interest rates advantageous for buyers? (A low fixed rate never increases—unlike rents—and can make an enormous difference in affordability.)
Are economic conditions improving? Especially after a recession and downturn in home values, values typically begin to appreciate again.
How does ownership compare in the calculation of building financial assets over time? (Typically, if one doesn’t “refinance out” increasing home equity, property ownership acts as a “forced” savings account to build household wealth as one pays down the principal balance on the loan and the value of the home appreciates.)
How important is it to you to own the home you live in, with all that implies?
Any investment has both potential risks and rewards—which only you can weigh according to your own circumstances and your projection of future economic trends. Buyers should consult with a loan agent and accountant to determine the options, costs and tax deductions that may apply to them.
Definitions
Price of home
Purchase price of the home you wish to buy.
Cash on hand
Cash you have for the down payment and closing costs.
Interest rate
The current interest rate you expect to receive on your mortgage.
Term in years
The number of years over which you will repay this loan.
Property tax rate
Your property tax rate. 1% for a $100,000 home equals $1,000 per year in property taxes.
Home insurance rate
Your homeowner's insurance rate. 0.5% for a $100,000 home equals $500 per year for homeowner's insurance.
Loan origination rate
The percentage the lending institution charges for its origination fee. 1% for a $100,000 home equals $1,000.
Points paid
The total number of points paid to reduce the interest rate of your mortgage. Each point costs 1% of your mortgage balance.
Other closing costs
Estimate of all other closing costs for this loan. This should include filing fees, appraiser fees and any other miscellaneous fees paid.
Association and maintenance fees
Any association fees you are required to pay per month with the ownership of this home. Also include any other maintenance costs you expect to incur with the ownership of this home that you are not paying while you continue to rent.
Total for down payment
Total funds remaining for down payment.
Mortgage amount
Total amount of loan.
Monthly rent payment
Amount you currently pay for rent per month.
After-tax investment return
The rate of return, after taxes, you could receive if you invested your closing costs and down payment instead of purchasing a home.
The actual rate of return is largely dependent on the type of investments you select. For example, from December 2000 to December 2010, the annual compounded rate of return for the S&P 500 was 0.899%, including reinvestment of dividends. From January 1970 to December 2010, the average annual compounded rate of return for the S&P 500, including reinvestment of dividends, was approximately 10.05% (source: www.standardandpoors.com). Since 1970, the highest 12-month return was 61% (June 1982 through June 1983). The lowest 12-month return was -43% (March 2008 to March 2009). Savings accounts at a bank may pay as little as 1% or less but carry significantly lower risk of loss of principal balances.
It is important to remember that these scenarios are hypothetical and that future rates of return can't be predicted with certainty and that investments that pay higher rates of return are generally subject to higher risk and volatility. The actual rate of return on investments can vary widely over time, especially for long-term investments. This includes the potential loss of principal on your investment. It is not possible to invest directly in an index and the compounded rate of return noted above does not reflect sales charges and other fees that funds and/or investment companies may charge.
Income tax rate
Your current marginal income tax rate.
Expected inflation rate
What you expect for the average long-term inflation rate. A common measure of inflation in the U.S. is the Consumer Price Index (CPI). The CPI for 2010 was 2.4%, as reported by the Minneapolis Federal Reserve. From 1925 through 2010 the CPI has long-term average of 3.1% annually. Over the last 30 years highest CPI recorded was 13.5% in 1980. Inflation rate is used to adjust amounts subject to annual increases. These amounts include rent, insurance and tax payments.
Home appreciates at
Annual appreciation you expect in the home you are purchasing.
Future sales commission
The percent of your home's selling price you expect to pay to a broker or real estate agent when you sell your home.
House payment
Total of principal, interest, taxes and insurance (PITI) paid per month for your home. Insurance includes Principal Mortgage Insurance (PMI) and homeowner's insurance.
Initial tax savings
The value of the tax deduction you receive on your mortgage's interest and home's property taxes. For example, if you have $900 in interest and $100 property taxes per month, the value of the tax deduction would be $250 (at a tax rate of 25%).
Initial principal payment
Total of principal paid per month on your mortgage.
Net house payment
Your initial house payment minus the value of the tax deduction and principal payment.
Net home price
Net selling price of your home after subtracting any sales commissions.
Monthly PI
Monthly principal and interest payment.
Monthly PMI
Monthly cost of Private Mortgage Insurance (PMI). For loans secured with less than 20% down, PMI is estimated at 0.5% of your loan balance each year.