Rent Vs. Buy Scenario for 1st Time Home Buyers
Typical cost to RENT 1 Bed/ 1 Bath, 600 sq.feet Apartment*:
Vancouver $1300
Burnaby/Coquitlam/Port Coquitlam/Port Moody $950
Pitt Meadows/Maple Ridge $900
Langley $850
Surrey $800
Richmond/White Rock $950
*These costs are just average and might be higher or lower depending on various factors.
What you can BUY for $230,000
Vancouver

1 Bed/1 Bath 582 sq.ft.
Burnaby
1 Bed/1 Bath 783 sq.ft.
White Rock

2 Bed/2 Bath 1,136 sq.ft.
Maple Ridge

2 Bed/2 Bath 1,098 sq.ft.
Scenario #1-BUY NOW
Purchase Price: $230,000
Minimum 5% Down Payment: $11,500
CMHC Fee: $6,008
Property Purchase Transfer Tax: $0*
Closing Costs: $0*
Mortgage Amount:$224,508 ($230,000-$11,500(down payment)+$6,008(CMHC fee))
Mortgage Payments at current 5 year term rate of 4.39%, 30 year amortization: $1,117.68
*some conditions apply
Amortization Schedule
|
Comparison #1
After 5 years (based on renting in Vancouver for $1,300)
|
|
Money Thrown Away |
Created Equity |
|
Rent + yearly 3.7% increase |
$80,886 |
$0 |
|
Home Ownership |
$0 |
$20,319.23 |
Many will argue that you waste your money on interest. Assuming this point of view, you're still better off owning than renting because if you ever want to have your own home you'll buy one day and start paying interest anyways.
Comparison #2
Let's call interest payments "Money Thrown Away"
|
|
"Money Thrown Away" |
Created Equity |
|
Rent + yearly 3.7% increase |
$80,886 |
$0 |
|
Home Ownership |
$46,742 |
$20,319.23 |
Scenario #2-BUY LATER
"I wait another year for prices to drop another projected 10% (nobody has a crystal ball)."
More likely interest rates will not stay the same and let's assume 5 year fixed goes up to 6.5%.
New Purchase Price: $207,000
Minimum 5% Down Payment: $10,350
CMHC Fee: $5,407
Property Purchase Transfer Tax: $0*
Closing Costs: $0*
Mortgage Amount: $202,057 ($207,000-$10,350(down payment)+$5,407(CMHC fee))
Mortgage Payments at current 5 year term rate of 6.5%, 30 year amortization: $1,353.43
*some conditions apply
|
Mortgage Amount: |
$202057.00 |
Payments Displayed: |
1 - 60 |
|
Interest Rate: |
6.500% |
Payment Frequency: |
Monthly |
|
Initial Amortization Period: |
25 Years, 0 Months |
Initial Payment: |
$1353.43 |
|
Period |
Total Paid |
Interest |
Principal |
Balance |
|
|
Year 1 |
1 - 12 |
$16241.16 |
$12861.08 |
$3380.08 |
$198676.92 |
|
Year 2 |
13 - 24 |
$16241.16 |
$12637.81 |
$3603.35 |
$195073.57 |
|
Year 3 |
25 - 36 |
$16241.16 |
$12399.81 |
$3841.35 |
$191232.22 |
|
Year 4 |
37 - 48 |
$16241.16 |
$12146.08 |
$4095.08 |
$187137.14 |
|
Year 5 |
49 - 60 |
$16241.16 |
$11875.55 |
$4365.61 |
$182771.53 |
|
Totals: |
$81205.80 |
$61920.33 |
$19285.47 |
Comparison #1
After 5 years (based on renting in Vancouver for $1,300)
|
|
Money Thrown Away |
Created Equity |
|
Rent + yearly 3.7% increase |
$80,886 |
$0 |
|
Home Ownership |
$0 |
$19,285 |
Many will argue that you waste your money on interest. Assuming this point of view, you're still better off owning than renting because if you ever want to have your own home you'll buy one day and start paying interest anyways.
Comparison #2
Let's call interest payments "Money Thrown Away"
|
|
"Money Thrown Away" |
Created Equity |
|
Rent + yearly 3.7% increase |
$80,886 |
$0 |
|
Home Ownership |
$61,920 |
$19,285 |
BUY NOW VS. BUY 1 YEAR LATER ANALYSIS1
|
|
Scenario #1: Buy Now |
Scenario #2: Buy 1 Year Later (10% price drop assumption) |
Gain(+)/Loss(-) |
|
Purchase price |
$230,000 |
$207,000 |
+$23,000 |
|
Mortgage Payments (over 5 year term)2 |
$67,061 |
$81,206 |
-$14,145 |
|
CMHC fee |
$6,008 |
$5,407 |
+$601 |
|
Rent Pmts (during 1st year)3 |
$0 |
$15,600 |
-$15,600 |
|
Rent Pmts Increase (Max 3.7%)4 |
$0 |
$577.200 |
-$577.200 |
|
Total Cost to Buy |
$303,069 |
$309,790.20 |
-$6721.20 |
|
|
|
|
|
2-Interest rate shown is fixed 5 year term rate at 4.39% currently and assumption of 6.5% in future.
3-You still incur rent payments during the year you're waiting for prices to drop more. If you buy now you start paying mortgage payments now which you have to start paying eventually anyways if homeownership is in your plans.
4-Currently allowable maximum rent increase in BC is 3.7%
Conclusion: In particular example your savings (loss) amount to -$6,721.20 assuming interest rate will be 6.5% if you wait another 10.5 months for a projected 10% price drop.Nobody knows what interest rates will be like in a year or how much more prices will drop. Nobody has a crystal ball. I have worked through this scenario to show how much expected price drop will affect your savings. Just remember, interest rates are historically low right now to stimulate and increase consumer's confidence. Once economy stabilizes interest rates will go up and on average they have been around 6.5% in previous years and much higher before.
It's up to you what you do with this information. My job is to inform the public, your job is to make a decision. Happy decision making!
In my future blog post, I will work through the scenarios of getting a mortgage at a variable rate, currently 3.8%, and buying a house with a mortgage helper.
ActiveRain Corp. is not responsible for the accuracy of the site's content (which is written by members of the ActiveRain Real Estate Network) and does not endorse the views of the real estate agents, mortgage brokers, and others listed here.
Powered by the ActiveRain Real Estate Network
© 2012 ActiveRain Corp. All Rights Reserved