1. The Framework
We compare two paths over a 3-year horizon and measure which leaves you with more wealth:
🏠 Path 1: Buy
- • Make 20% down payment ($100K)
- • Pay mortgage P&I + property tax monthly
- • After 3 years: own home equity
📈 Path 2: Rent & Invest
- • Invest $100K in 60/40 portfolio
- • Pay rent monthly
- • After 3 years: own investment portfolio
Net Position = Asset Value (Home Equity or Portfolio) − Cumulative Money Paid Out
The path with the higher Net Position is the financial winner.
Base Assumptions (Same Across All Scenarios)
| Home Price | $500,000 |
| Down Payment | 20% ($100,000) |
| Loan | $400,000, 30-year fixed |
| Property Tax | 1.2% of home value/year |
| Initial Rent | $2,500/month ($30,000/year) |
2. Scenario Assumptions
We construct four scenarios from actual historical averages. Each represents a distinct market regime. (See Appendix for the underlying year-by-year data.)
| Scenario | Based On | Mortgage | Home | 60/40 | Rent |
|---|---|---|---|---|---|
| 🐻 Bear | 2008-2011 avg | 5.0% | -5.5%/yr | +2.5%/yr | +2.0%/yr |
| 📊 Normal | 2015-2019 avg | 4.0% | +5.5%/yr | +7.0%/yr | +3.0%/yr |
| 🐂 Bull | 2012-14 + 2020-21 | 3.5% | +9.0%/yr | +10.0%/yr | +4.0%/yr |
| 📅 Current | 2024-2025 avg | 6.5% | +2.5%/yr | +11.0%/yr | +1.0%/yr |
3. Full Calculation Example: Normal Case
Let's walk through the complete calculation using the Normal Case (2015-2019 averages) to show how the math works.
Normal Case Assumptions
Path 1: Buy
At 4.0% on $400K, the monthly P&I payment is $1,910.
| Year | P&I | Property Tax | Total Paid | Home Value (EOY) |
|---|---|---|---|---|
| 1 | $22,920 | $6,000 | $28,920 | $527,500 |
| 2 | $22,920 | $6,330 | $29,250 | $556,513 |
| 3 | $22,920 | $6,678 | $29,598 | $587,100 |
| Total | $87,768 | |||
Home Value (Year 3): $500,000 × 1.055³ = $587,100
Mortgage Balance (Year 3): $377,960 (most early payments go to interest)
Home Equity: $587,100 − $377,960 = $209,140
Net Position (Buy): $209,140 − $87,768 = +$121,372
Path 2: Rent & Invest
The $100K down payment is invested in a 60/40 portfolio returning 7%/year.
| Year | Rent Paid | Portfolio Value (EOY) |
|---|---|---|
| 1 | $30,000 | $107,000 |
| 2 | $30,900 (+3%) | $114,490 |
| 3 | $31,827 (+3%) | $122,504 |
| Total | $92,727 | $122,504 |
Net Position (Rent & Invest): $122,504 − $92,727 = +$29,777
📊 Normal Case Result
Winner: BUY by $91,595
Why Buy Wins: With 5.5%/yr home appreciation, the $100K down payment controls a $500K asset that grows to $587K. Even though the 60/40 portfolio returns 7%/yr, it can't match the leveraged gains of 5× magnified real estate appreciation.
4. Results Across All Scenarios
Using the same calculation methodology, here are the results for all four scenarios:
| Scenario | 3-Year Net Wealth (Buy Path) | 3-Year Net Wealth (Rent & Invest) | Monthly Payment (Buy / Rent & Invest) | Winner & Margin |
|---|---|---|---|---|
| 🐻 Bear 2008-2011 | −$53K | +$16K | $2,620 / $2,550 | Rent +$69K |
| 📊 Normal 2015-2019 | +$121K | +$30K | $2,440 / $2,576 | Buy +$92K |
| 🐂 Bull 2012-14 + 2020-21 | +$187K | +$39K | $2,342 / $2,601 | Buy +$148K |
| 📅 Current 2024-2025 | +$43K | +$46K | $3,042 / $2,525 | Rent +$3K |
5. Takeaways
When Buying Makes Sense: Normal & Bull Markets
- • Leverage amplifies gains. With 20% down, you control 5× your investment. When home prices rise steadily, your equity grows at a multiple of appreciation.
- • Renters risk missing out. If you rent and invest, your portfolio may grow—but if you decide to buy later, you're paying higher prices.
- • Strong job markets reduce risk. During 2015-2019 and 2020-2021, unemployment was low and incomes grew, making mortgage commitments less risky.
When Renting Makes Sense: Bear Markets
- • Leverage works in reverse. Falling home prices can wipe out your equity—or leave you underwater, owing more than the home is worth.
- • You're locked in. Mortgage payments continue regardless of job loss or income cuts, precisely when the economy is weakest.
- • Renting preserves flexibility. Rent often softens in recessions. Liquid assets let you adjust, wait, or relocate as needed.
The Current Environment: 2024-2025
- • Mixed signals. Slow home appreciation (~2-3%) + strong stock returns (20%+) = near toss-up between paths.
- • High rates mean heavy commitments. Rates around 6.5% translate to significantly higher monthly obligations compared to periods with lower rates.
- • Prudent approach: If income is stable and you find the right home, buying can work. Otherwise, staying liquid and waiting for rate cuts or clearer signals may be wise.
Decision Framework
Consider Buying If...
(See: Normal & Bull scenarios)
- • You believe home prices will appreciate steadily
- • Mortgage rates are moderate or declining
- • You're confident you'll stay in the area for the foreseeable future
- • You can comfortably afford payments even if income dips temporarily
Consider Renting If...
(See: Bear & Current scenarios)
- • You expect flat or falling home prices
- • Mortgage rates are elevated and may stay high
- • You might relocate or your life circumstances may change
- • You'll invest the difference and grow your down payment for when the right opportunity arises
Final Thoughts
In today's market—with elevated rates, modest appreciation, and uncertain direction—staying flexible is prudent. If you're not in a rush, investing your down payment while waiting for lower rates or clearer signals may serve you well. That said, if you find a home you love and can comfortably afford the payments regardless of economic shifts, buying still makes sense—just go in with realistic expectations about near-term gains.
Appendix: Historical Data
This is the raw data used to construct each scenario's assumptions. All averages are simple arithmetic means of the years shown.
Data Sources
Bear Case: 2008-2011
| Year | Home YoY | S&P 500 | 30Y Rate |
|---|---|---|---|
| 2008 | -5.6% | -37% | 6.0% |
| 2009 | -8.6% | +26% | 5.0% |
| 2010 | -2.8% | +15% | 4.7% |
| 2011 | -5.3% | +2% | 4.5% |
| Avg | -5.5% | +1.5% | 5.0% |
Normal Case: 2015-2019
| Year | Home YoY | S&P 500 | 30Y Rate |
|---|---|---|---|
| 2015 | +4.7% | +1% | 3.9% |
| 2016 | +5.3% | +12% | 3.6% |
| 2017 | +5.9% | +22% | 4.0% |
| 2018 | +6.8% | -4% | 4.5% |
| 2019 | +4.8% | +31% | 3.9% |
| Avg | +5.5% | +12% | 4.0% |
Bull Case: 2012-2014 + 2020-2021
| Year | Home YoY | S&P 500 | 30Y Rate |
|---|---|---|---|
| 2012 | +4.5% | +16% | 3.7% |
| 2013 | +9.0% | +32% | 4.0% |
| 2014 | +4.7% | +14% | 4.2% |
| 2020 | +10.4% | +18% | 3.1% |
| 2021 | +18.9% | +29% | 3.0% |
| Avg | +9.5% | +22% | 3.5% |
Current Case: 2024-2025
| Year | Home YoY | S&P 500 | 30Y Rate |
|---|---|---|---|
| 2024 | +3.7% | +25% | 6.7% |
| 2025 | +1.2% | +16% | 6.2% |
| Avg | +2.5% | +20.5% | 6.5% |