Time Value of Money The Buy Versus Rent Decision Student 1

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Time Value of Money: Buy versus Rent by Sean Cleary and Stephen Foerster, Ivey Publications, August 11,

2014

Question
(4) Principal Outstanding (5a) NPV - No Change in Price
Initially After 2 years After 5 Years After 10 Years 2 years 5 years 10 years
Purchase Price 600000 Selling Price
Legal fees 2000 Realtor Fees (@5%)
Deed transfer tax (@3%) Other Selling fees
Down Payment (20%) Princ OS
Total Due at Closing Net Proceeds
Amortization Period (Years) 25
Payment Frequency 12 Funds at Closing
Number of Payments remaining Opportunity Cost of Extra Payments Incl. Funds Used at Initial Closing

Mortgage Amount Princ OS Net FV

Quoted Rate 4% PV of Future Net (NPV)


Eff. Monthly rate
(5b) 10% down, back to 600k, then up 10%
(1) MonthlyMortgage Payments 2 years 5 years 10 years
Selling Price
Monthly Condo Fees 1055 Realtor Fees (@5%)
Monthly Taxes 300 Other Selling fees
Monthly Repairs etc. 50 Princ OS
Net Proceeds
Total Monthly Payments if Buy
Funds at Closing
Monthly Rent 3000 Opportunity Cost of Extra Payments Incl. Funds Used at Initial Closing

Net Additional Payments Net FV

(2) Monthly Opportunity Costs of PV of Future Net (NPV)


240000 (Closing Costs + Down Pmt)
(5c) Condo price increases 2% annually
(3) TOTAL Additional Monthly CF "costs" 2 years 5 years 10 years
Selling Price
Realtor Fees (@5%)
Other Selling fees
Princ OS
Net Proceeds

Funds at Closing
Opportunity Cost of Extra Payments Incl. Funds Used at Initial Closing

Net FV

PV of Future Net (NPV)

(5d) Condo price increases 5% annually


2 years 5 years 10 years
Selling Price
Realtor Fees (@5%)
Other Selling fees
Princ OS
Net Proceeds

Funds at Closing
Opportunity Cost of Extra Payments Incl. Funds Used at Initial Closing

Net FV

PV of Future Net (NPV)

You might also like