Staying 7 years, renting costs $12,849 less, counting closing costs, 7% to sell, and what the $85,000 down payment would have earned. Owning becomes the cheaper path in year 9.
Total cost of each path if you leave at the end of that year
- Renting$1,370,172
- Owning, after sale$787,671
The math, with your numbers
Closing costs are fixed at 3% of price and selling costs at 7% of the sale price. Principal paydown is not a cost here. It comes back as equity when you sell. At 0% growth the chart shows the decision without an appreciation forecast.
