How the renter portfolio compounds
The renter starts with the cash not used at closing. When renting is cheaper in a modeled month, the positive difference is added to the portfolio. The table separates contributed principal from investment growth.
| Year | Invested principal | Investment growth | Portfolio | Home equity |
|---|---|---|---|---|
| Year 1 | $110,589 | $6,565 | $117,154 | $93,721 |
| Year 5 | $131,682 | $41,255 | $172,937 | $176,211 |
| Year 10 | $136,938 | $102,958 | $239,896 | $299,256 |
| Year 20 | $136,938 | $299,529 | $436,467 | $635,242 |
| Year 30 | $136,938 | $657,168 | $794,106 | $1,152,950 |