Sitreps

Your Details

$
%
$0 down
%
Funding Fee: 2.15% — $7,525
%
$8,750 at closing
$
$
%/yr
%/yr
%/yr
%/yr
%/yr
yrs
Recommendation
Close Call — Consider Both
Based on 7-year horizon
Break-even: 3 yr 7 mo
Buying / Month
$2,814
Total Monthly Ownership
P&I: $2,201
Tax: $321
Maint: $292
Renting / Month
$1,820
Total Monthly Renting
Rent: $1,800
Renter's Insurance: $20
Equity
$108,563
Accumulated after 7 years
Closing Costs: $8,750
VA Funding Fee: $7,525
Total Buy Cost (7yr)
$245,113
Total Rent Cost (7yr)
$170,714
Break-Even Point
3 yr 7 mo

Cumulative Cost Comparison

Buy CostRent CostEquityBreak-Even

30-Year Comparison Table

Year Buy: Total Cost Buy: Home Equity Buy: Net Cost Rent: Total Cost Rent: Opportunity Cost Rent: Net Cost Savings (Buy vs Rent)
1$43,741$7,164$36,577$21,840$0$21,840$-14,737
2$78,989$22,438$56,551$44,436$0$44,436$-12,115
3$114,503$38,324$76,179$67,814$0$67,814$-8,365
4$150,289$54,848$95,441$92,003$0$92,003$-3,438
5$186,356$72,042$114,314$117,029$0$117,029+$2,715
6$222,713$89,936$132,777$142,923$0$142,923+$10,146
7 Planned$259,368$108,563$150,805$169,715$0$169,715+$18,910
8$296,331$127,958$168,372$197,436$0$197,436+$29,064
9$333,609$148,158$185,452$226,120$0$226,120+$40,668
10$371,214$169,200$202,014$255,798$0$255,798+$53,784
11$409,154$191,125$218,029$286,507$0$286,507+$68,478
12$447,440$213,977$233,463$318,282$0$318,282+$84,819
13$486,082$237,799$248,283$351,161$0$351,161+$102,878
14$525,091$262,640$262,451$385,183$0$385,183+$122,732
15$564,477$288,549$275,928$420,387$0$420,387+$144,459
16$604,253$315,580$288,673$456,814$0$456,814+$168,141
17$644,430$343,788$300,642$494,508$0$494,508+$193,866
18$685,019$373,232$311,787$533,513$0$533,513+$221,726
19$726,033$403,975$322,059$573,875$0$573,875+$251,816
20$767,486$436,081$331,405$615,641$0$615,641+$284,236
21$809,389$469,620$339,769$658,861$0$658,861+$319,092
22$851,757$504,666$347,091$703,584$0$703,584+$356,493
23$894,604$541,296$353,308$749,865$0$749,865+$396,557
24$937,944$579,591$358,353$797,757$0$797,757+$439,404
25$981,791$619,638$362,153$847,317$0$847,317+$485,164
26$1,026,161$661,529$364,632$898,603$0$898,603+$533,971
27$1,071,070$705,360$365,711$951,676$0$951,676+$585,965
28$1,116,534$751,232$365,302$1,006,598$0$1,006,598+$641,296
29$1,162,569$799,255$363,314$1,063,433$0$1,063,433+$700,119
30$1,209,193$849,542$359,651$1,122,250$0$1,122,250+$762,599

VA Funding Fee Exemptions

  • Veterans receiving VA compensation for service-connected disabilities
  • Veterans entitled to receive VA compensation but receiving retirement/active duty pay
  • Surviving spouses of veterans who died in service or from service-connected disabilities
  • Service members with proposed or memorandum disability ratings before loan closing
  • Purple Heart recipients serving on active duty

VA funding fee rates per VA.gov guidelines (2025). Home appreciation, rent inflation, and investment returns are estimates. Actual results will vary. Consult a VA-approved lender for current rates.

Estimates only. This calculator is for informational purposes and does not constitute financial advice. Actual loan terms may vary. Consult a VA-approved lender for official quotes.