What the numbers are telling you.
- The renter starts by investing the down payment and purchase closing cash that the owner spends.
- The less expensive monthly path invests the difference, using your chosen return assumption.
- Owner equity is reduced by modeled sale costs and debt. Appreciation and investment returns can change the result materially.