Revive Real Estate Team

Comparison Tool

Rent vs Sell vs Owner Finance

Compare all three exit strategies side by side. Enter your property details and see which option maximizes your financial outcome over your chosen time horizon.

Presented by

Comparison Horizon

Property Details

$
$
$500.00/mo (2%/yr of value)
$166.68/mo (0.667%/yr)

💰 Sell Settings

%
%
%

🏠 Rent Settings

$
%
%/yr
%

📜 Owner Finance Settings

%
%
yrs
yrs
📜

Best 5-Year Strategy

Owner Finance $225,558

Collect $1,981.16/mo + $256,689 balloon at year 5 while earning 8% interest.

🏠

Rent

Monthly income of $606.85 after expenses. Build long-term wealth through appreciation and equity growth.

Monthly NOI

$606.85

Annual NOI

$7,282

5-Yr Est. Total Gain

$101,407

Current Equity

$120,000

Pros

  • Monthly passive income
  • Property appreciation upside
  • Mortgage paydown by tenant
  • Tax depreciation benefits

Cons

  • Landlord responsibilities
  • Vacancy risk
  • Repair & maintenance costs
  • Management overhead
💰

Sell

Walk away with $96,000 at closing. Invest proceeds for an estimated $134,645 in 5 years.

Net Proceeds at Closing

$96,000

Agent Commission

$18,000

5-Yr Projected (7%)

$134,645

10-Yr Projected (7%)

$188,847

Pros

  • $96,000 immediate cash out
  • No landlord duties
  • Eliminate market risk
  • Freedom to reinvest

Cons

  • Pay $24,000 in costs
  • Lose future appreciation
  • Potential capital gains tax
  • One-time payout only
Best Option
📜

Owner Finance

Collect $1,981.16/mo + $256,689 balloon at year 5 while earning 8% interest.

Down Payment Received

$30,000

Monthly Payment

$1,981.16

Balloon at Yr 5

$256,689

5-Yr Total Received

$225,558

Pros

  • $1,981.16/mo income stream
  • 8% interest rate return
  • Large balloon in year 5
  • Faster sale, flexible terms

Cons

  • Buyer default risk
  • Property stays as collateral
  • Due diligence required
  • Legal documents needed

5-Year Total Return Comparison

🏠 Rent$101,407
💰 Sell$134,645
📜 Owner Finance$225,558

* Estimates only. Rent includes NOI + estimated appreciation. Sell includes reinvested proceeds at 7% annual return. Owner Finance includes all payments received. Consult a financial advisor.

Not Sure Which Option Is Right for You?

Our agents can walk you through each strategy, explain the tax implications, and help you choose the path that best fits your goals.