Keep it as a rental or sell it?
Compare selling a rental now with keeping it.
Keeping it comes out ahead by
$131,860After 10 years · cash from selling today: $152,000
- Sell now, invested at 6%$272,209
- Keep: equity after selling in year 10$347,110
- Keep: cash flow over 10 years$56,958
- Keep: total$404,069
Year by year
| Year | Sell now | Keep | Ahead |
|---|---|---|---|
| 1 | $161,120 | $171,881 | Keep +$10,761 |
| 2 | $170,787 | $192,848 | Keep +$22,060 |
| 3 | $181,034 | $214,933 | Keep +$33,899 |
| 4 | $191,896 | $238,174 | Keep +$46,278 |
| 5 | $203,410 | $262,609 | Keep +$59,198 |
| 6 | $215,615 | $288,274 | Keep +$72,659 |
| 7 | $228,552 | $315,211 | Keep +$86,660 |
| 8 | $242,265 | $343,461 | Keep +$101,196 |
| 9 | $256,801 | $373,065 | Keep +$116,265 |
| 10 | $272,209 | $404,069 | Keep +$131,860 |
Your name, photo and phone number go on it.
Questions
Does it include taxes?+
It shows depreciation recapture and capital gains as rough estimates when you turn them on. Check with a tax professional.