Keep it — estimated equity in 10 yrs
$558,762
Value grown to $604,762, plus $204,000 cumulative net cash flow, less the $250,000 mortgage.
Sell now — proceeds invested 10 yrs
$301,758
$168,500 net proceeds grown at 6% a year.
Keeping it comes out ahead by
$257,005
The gap between the two paths at these assumptions.
Value paths after 10 years
Keep: projected value
$558,762
Sell: invested proceeds
$301,758
Keep path advantage
$257,005
Estimate based on your inputs. Not a promise of results.
Estimate only, from the assumptions you enter. It ignores taxes (including capital gains and depreciation recapture on a sale), rent growth, major repairs, refinancing, and loan principal paydown. Confirm the after-tax picture with a CPA before deciding.