{
  "input": {
    "currency": "USD",
    "homePrice": 400000,
    "downPayment": 80000,
    "annualMortgageRate": 5,
    "mortgageMonths": 300,
    "horizonMonths": 120,
    "buyingCostsPercent": 3,
    "sellingCostsPercent": 3,
    "homeAppreciation": 0,
    "monthlyRent": 1800,
    "rentGrowth": 0,
    "investmentReturn": 0,
    "annualPropertyTaxPercent": 0,
    "annualMaintenancePercent": 1,
    "annualHomeInsurance": 1200,
    "monthlyServiceCharges": 150,
    "annualRentersInsurance": 200,
    "costInflation": 0
  },
  "result": {
    "value": -17040.9,
    "summary": "Buying minus renting net wealth at the same horizon, after hypothetical selling costs. Both sides invest cash-flow savings.",
    "metrics": {
      "buyingWealth": 151441.68,
      "rentingWealth": 168482.58,
      "breakEvenMonth": null,
      "breakEvenYear": null,
      "mortgagePayment": 1870.69,
      "mortgageBalance": 236558.32,
      "homeValue": 400000,
      "initialBuyingCosts": 12000,
      "buyingInvestments": 0,
      "rentingInvestments": 168482.58,
      "totalBuyerOutflow": 386482.58,
      "totalRenterOutflow": 218000
    },
    "rows": [
      {
        "month": 1,
        "buyingWealth": 68537.35,
        "rentingWealth": 92637.35,
        "difference": -24100,
        "mortgageBalance": 319462.65,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 2,
        "buyingWealth": 69076.95,
        "rentingWealth": 93274.71,
        "difference": -24197.76,
        "mortgageBalance": 318923.05,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 3,
        "buyingWealth": 69618.79,
        "rentingWealth": 93912.06,
        "difference": -24293.27,
        "mortgageBalance": 318381.21,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 4,
        "buyingWealth": 70162.89,
        "rentingWealth": 94549.42,
        "difference": -24386.53,
        "mortgageBalance": 317837.11,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 5,
        "buyingWealth": 70709.26,
        "rentingWealth": 95186.77,
        "difference": -24477.52,
        "mortgageBalance": 317290.74,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 6,
        "buyingWealth": 71257.9,
        "rentingWealth": 95824.13,
        "difference": -24566.23,
        "mortgageBalance": 316742.1,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 7,
        "buyingWealth": 71808.83,
        "rentingWealth": 96461.48,
        "difference": -24652.65,
        "mortgageBalance": 316191.17,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 8,
        "buyingWealth": 72362.05,
        "rentingWealth": 97098.84,
        "difference": -24736.78,
        "mortgageBalance": 315637.95,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 9,
        "buyingWealth": 72917.58,
        "rentingWealth": 97736.19,
        "difference": -24818.61,
        "mortgageBalance": 315082.42,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 10,
        "buyingWealth": 73475.43,
        "rentingWealth": 98373.55,
        "difference": -24898.12,
        "mortgageBalance": 314524.57,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 11,
        "buyingWealth": 74035.6,
        "rentingWealth": 99010.9,
        "difference": -24975.3,
        "mortgageBalance": 313964.4,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 12,
        "buyingWealth": 74598.1,
        "rentingWealth": 99648.26,
        "difference": -25050.16,
        "mortgageBalance": 313401.9,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 13,
        "buyingWealth": 75162.95,
        "rentingWealth": 100285.61,
        "difference": -25122.66,
        "mortgageBalance": 312837.05,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 14,
        "buyingWealth": 75730.15,
        "rentingWealth": 100922.97,
        "difference": -25192.82,
        "mortgageBalance": 312269.85,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 15,
        "buyingWealth": 76299.71,
        "rentingWealth": 101560.32,
        "difference": -25260.61,
        "mortgageBalance": 311700.29,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 16,
        "buyingWealth": 76871.65,
        "rentingWealth": 102197.68,
        "difference": -25326.03,
        "mortgageBalance": 311128.35,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 17,
        "buyingWealth": 77445.97,
        "rentingWealth": 102835.03,
        "difference": -25389.06,
        "mortgageBalance": 310554.03,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 18,
        "buyingWealth": 78022.68,
        "rentingWealth": 103472.39,
        "difference": -25449.7,
        "mortgageBalance": 309977.32,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 19,
        "buyingWealth": 78601.8,
        "rentingWealth": 104109.74,
        "difference": -25507.94,
        "mortgageBalance": 309398.2,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 20,
        "buyingWealth": 79183.33,
        "rentingWealth": 104747.1,
        "difference": -25563.77,
        "mortgageBalance": 308816.67,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 21,
        "buyingWealth": 79767.28,
        "rentingWealth": 105384.45,
        "difference": -25617.17,
        "mortgageBalance": 308232.72,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 22,
        "buyingWealth": 80353.67,
        "rentingWealth": 106021.81,
        "difference": -25668.14,
        "mortgageBalance": 307646.33,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 23,
        "buyingWealth": 80942.49,
        "rentingWealth": 106659.16,
        "difference": -25716.67,
        "mortgageBalance": 307057.51,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 24,
        "buyingWealth": 81533.78,
        "rentingWealth": 107296.52,
        "difference": -25762.74,
        "mortgageBalance": 306466.22,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 25,
        "buyingWealth": 82127.52,
        "rentingWealth": 107933.87,
        "difference": -25806.35,
        "mortgageBalance": 305872.48,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 26,
        "buyingWealth": 82723.74,
        "rentingWealth": 108571.22,
        "difference": -25847.48,
        "mortgageBalance": 305276.26,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 27,
        "buyingWealth": 83322.44,
        "rentingWealth": 109208.58,
        "difference": -25886.14,
        "mortgageBalance": 304677.56,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 28,
        "buyingWealth": 83923.64,
        "rentingWealth": 109845.93,
        "difference": -25922.29,
        "mortgageBalance": 304076.36,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 29,
        "buyingWealth": 84527.35,
        "rentingWealth": 110483.29,
        "difference": -25955.94,
        "mortgageBalance": 303472.65,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 30,
        "buyingWealth": 85133.56,
        "rentingWealth": 111120.64,
        "difference": -25987.08,
        "mortgageBalance": 302866.44,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 31,
        "buyingWealth": 85742.31,
        "rentingWealth": 111758,
        "difference": -26015.69,
        "mortgageBalance": 302257.69,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 32,
        "buyingWealth": 86353.59,
        "rentingWealth": 112395.35,
        "difference": -26041.76,
        "mortgageBalance": 301646.41,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 33,
        "buyingWealth": 86967.42,
        "rentingWealth": 113032.71,
        "difference": -26065.29,
        "mortgageBalance": 301032.58,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 34,
        "buyingWealth": 87583.8,
        "rentingWealth": 113670.06,
        "difference": -26086.26,
        "mortgageBalance": 300416.2,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 35,
        "buyingWealth": 88202.76,
        "rentingWealth": 114307.42,
        "difference": -26104.66,
        "mortgageBalance": 299797.24,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 36,
        "buyingWealth": 88824.29,
        "rentingWealth": 114944.77,
        "difference": -26120.48,
        "mortgageBalance": 299175.71,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 37,
        "buyingWealth": 89448.41,
        "rentingWealth": 115582.13,
        "difference": -26133.71,
        "mortgageBalance": 298551.59,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 38,
        "buyingWealth": 90075.14,
        "rentingWealth": 116219.48,
        "difference": -26144.35,
        "mortgageBalance": 297924.86,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 39,
        "buyingWealth": 90704.47,
        "rentingWealth": 116856.84,
        "difference": -26152.37,
        "mortgageBalance": 297295.53,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 40,
        "buyingWealth": 91336.43,
        "rentingWealth": 117494.19,
        "difference": -26157.76,
        "mortgageBalance": 296663.57,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 41,
        "buyingWealth": 91971.02,
        "rentingWealth": 118131.55,
        "difference": -26160.53,
        "mortgageBalance": 296028.98,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 42,
        "buyingWealth": 92608.25,
        "rentingWealth": 118768.9,
        "difference": -26160.65,
        "mortgageBalance": 295391.75,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 43,
        "buyingWealth": 93248.14,
        "rentingWealth": 119406.26,
        "difference": -26158.12,
        "mortgageBalance": 294751.86,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 44,
        "buyingWealth": 93890.7,
        "rentingWealth": 120043.61,
        "difference": -26152.91,
        "mortgageBalance": 294109.3,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 45,
        "buyingWealth": 94535.93,
        "rentingWealth": 120680.97,
        "difference": -26145.04,
        "mortgageBalance": 293464.07,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 46,
        "buyingWealth": 95183.85,
        "rentingWealth": 121318.32,
        "difference": -26134.47,
        "mortgageBalance": 292816.15,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 47,
        "buyingWealth": 95834.47,
        "rentingWealth": 121955.68,
        "difference": -26121.2,
        "mortgageBalance": 292165.53,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 48,
        "buyingWealth": 96487.8,
        "rentingWealth": 122593.03,
        "difference": -26105.23,
        "mortgageBalance": 291512.2,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 49,
        "buyingWealth": 97143.86,
        "rentingWealth": 123230.39,
        "difference": -26086.53,
        "mortgageBalance": 290856.14,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 50,
        "buyingWealth": 97802.64,
        "rentingWealth": 123867.74,
        "difference": -26065.1,
        "mortgageBalance": 290197.36,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 51,
        "buyingWealth": 98464.18,
        "rentingWealth": 124505.09,
        "difference": -26040.92,
        "mortgageBalance": 289535.82,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 52,
        "buyingWealth": 99128.47,
        "rentingWealth": 125142.45,
        "difference": -26013.98,
        "mortgageBalance": 288871.53,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 53,
        "buyingWealth": 99795.52,
        "rentingWealth": 125779.8,
        "difference": -25984.28,
        "mortgageBalance": 288204.48,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 54,
        "buyingWealth": 100465.36,
        "rentingWealth": 126417.16,
        "difference": -25951.8,
        "mortgageBalance": 287534.64,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 55,
        "buyingWealth": 101137.99,
        "rentingWealth": 127054.51,
        "difference": -25916.53,
        "mortgageBalance": 286862.01,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 56,
        "buyingWealth": 101813.42,
        "rentingWealth": 127691.87,
        "difference": -25878.45,
        "mortgageBalance": 286186.58,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 57,
        "buyingWealth": 102491.66,
        "rentingWealth": 128329.22,
        "difference": -25837.56,
        "mortgageBalance": 285508.34,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 58,
        "buyingWealth": 103172.73,
        "rentingWealth": 128966.58,
        "difference": -25793.85,
        "mortgageBalance": 284827.27,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 59,
        "buyingWealth": 103856.64,
        "rentingWealth": 129603.93,
        "difference": -25747.3,
        "mortgageBalance": 284143.36,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 60,
        "buyingWealth": 104543.4,
        "rentingWealth": 130241.29,
        "difference": -25697.89,
        "mortgageBalance": 283456.6,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 61,
        "buyingWealth": 105233.01,
        "rentingWealth": 130878.64,
        "difference": -25645.63,
        "mortgageBalance": 282766.99,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 62,
        "buyingWealth": 105925.51,
        "rentingWealth": 131516,
        "difference": -25590.49,
        "mortgageBalance": 282074.49,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 63,
        "buyingWealth": 106620.88,
        "rentingWealth": 132153.35,
        "difference": -25532.47,
        "mortgageBalance": 281379.12,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 64,
        "buyingWealth": 107319.16,
        "rentingWealth": 132790.71,
        "difference": -25471.55,
        "mortgageBalance": 280680.84,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 65,
        "buyingWealth": 108020.34,
        "rentingWealth": 133428.06,
        "difference": -25407.72,
        "mortgageBalance": 279979.66,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 66,
        "buyingWealth": 108724.45,
        "rentingWealth": 134065.42,
        "difference": -25340.97,
        "mortgageBalance": 279275.55,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 67,
        "buyingWealth": 109431.49,
        "rentingWealth": 134702.77,
        "difference": -25271.28,
        "mortgageBalance": 278568.51,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 68,
        "buyingWealth": 110141.48,
        "rentingWealth": 135340.13,
        "difference": -25198.65,
        "mortgageBalance": 277858.52,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 69,
        "buyingWealth": 110854.42,
        "rentingWealth": 135977.48,
        "difference": -25123.06,
        "mortgageBalance": 277145.58,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 70,
        "buyingWealth": 111570.34,
        "rentingWealth": 136614.84,
        "difference": -25044.5,
        "mortgageBalance": 276429.66,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 71,
        "buyingWealth": 112289.23,
        "rentingWealth": 137252.19,
        "difference": -24962.96,
        "mortgageBalance": 275710.77,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 72,
        "buyingWealth": 113011.13,
        "rentingWealth": 137889.55,
        "difference": -24878.42,
        "mortgageBalance": 274988.87,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 73,
        "buyingWealth": 113736.03,
        "rentingWealth": 138526.9,
        "difference": -24790.87,
        "mortgageBalance": 274263.97,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 74,
        "buyingWealth": 114463.95,
        "rentingWealth": 139164.26,
        "difference": -24700.31,
        "mortgageBalance": 273536.05,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 75,
        "buyingWealth": 115194.9,
        "rentingWealth": 139801.61,
        "difference": -24606.71,
        "mortgageBalance": 272805.1,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 76,
        "buyingWealth": 115928.9,
        "rentingWealth": 140438.96,
        "difference": -24510.06,
        "mortgageBalance": 272071.1,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 77,
        "buyingWealth": 116665.96,
        "rentingWealth": 141076.32,
        "difference": -24410.36,
        "mortgageBalance": 271334.04,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 78,
        "buyingWealth": 117406.09,
        "rentingWealth": 141713.67,
        "difference": -24307.58,
        "mortgageBalance": 270593.91,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 79,
        "buyingWealth": 118149.31,
        "rentingWealth": 142351.03,
        "difference": -24201.72,
        "mortgageBalance": 269850.69,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 80,
        "buyingWealth": 118895.62,
        "rentingWealth": 142988.38,
        "difference": -24092.77,
        "mortgageBalance": 269104.38,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 81,
        "buyingWealth": 119645.04,
        "rentingWealth": 143625.74,
        "difference": -23980.7,
        "mortgageBalance": 268354.96,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 82,
        "buyingWealth": 120397.58,
        "rentingWealth": 144263.09,
        "difference": -23865.52,
        "mortgageBalance": 267602.42,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 83,
        "buyingWealth": 121153.26,
        "rentingWealth": 144900.45,
        "difference": -23747.19,
        "mortgageBalance": 266846.74,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 84,
        "buyingWealth": 121912.08,
        "rentingWealth": 145537.8,
        "difference": -23625.72,
        "mortgageBalance": 266087.92,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 85,
        "buyingWealth": 122674.07,
        "rentingWealth": 146175.16,
        "difference": -23501.09,
        "mortgageBalance": 265325.93,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 86,
        "buyingWealth": 123439.23,
        "rentingWealth": 146812.51,
        "difference": -23373.28,
        "mortgageBalance": 264560.77,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 87,
        "buyingWealth": 124207.59,
        "rentingWealth": 147449.87,
        "difference": -23242.28,
        "mortgageBalance": 263792.41,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 88,
        "buyingWealth": 124979.14,
        "rentingWealth": 148087.22,
        "difference": -23108.08,
        "mortgageBalance": 263020.86,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 89,
        "buyingWealth": 125753.91,
        "rentingWealth": 148724.58,
        "difference": -22970.67,
        "mortgageBalance": 262246.09,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 90,
        "buyingWealth": 126531.9,
        "rentingWealth": 149361.93,
        "difference": -22830.03,
        "mortgageBalance": 261468.1,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 91,
        "buyingWealth": 127313.14,
        "rentingWealth": 149999.29,
        "difference": -22686.15,
        "mortgageBalance": 260686.86,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 92,
        "buyingWealth": 128097.63,
        "rentingWealth": 150636.64,
        "difference": -22539.01,
        "mortgageBalance": 259902.37,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 93,
        "buyingWealth": 128885.4,
        "rentingWealth": 151274,
        "difference": -22388.6,
        "mortgageBalance": 259114.6,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 94,
        "buyingWealth": 129676.44,
        "rentingWealth": 151911.35,
        "difference": -22234.91,
        "mortgageBalance": 258323.56,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 95,
        "buyingWealth": 130470.78,
        "rentingWealth": 152548.71,
        "difference": -22077.93,
        "mortgageBalance": 257529.22,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 96,
        "buyingWealth": 131268.43,
        "rentingWealth": 153186.06,
        "difference": -21917.63,
        "mortgageBalance": 256731.57,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 97,
        "buyingWealth": 132069.4,
        "rentingWealth": 153823.42,
        "difference": -21754.01,
        "mortgageBalance": 255930.6,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 98,
        "buyingWealth": 132873.71,
        "rentingWealth": 154460.77,
        "difference": -21587.06,
        "mortgageBalance": 255126.29,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 99,
        "buyingWealth": 133681.38,
        "rentingWealth": 155098.13,
        "difference": -21416.75,
        "mortgageBalance": 254318.62,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 100,
        "buyingWealth": 134492.4,
        "rentingWealth": 155735.48,
        "difference": -21243.08,
        "mortgageBalance": 253507.6,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 101,
        "buyingWealth": 135306.81,
        "rentingWealth": 156372.83,
        "difference": -21066.03,
        "mortgageBalance": 252693.19,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 102,
        "buyingWealth": 136124.61,
        "rentingWealth": 157010.19,
        "difference": -20885.58,
        "mortgageBalance": 251875.39,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 103,
        "buyingWealth": 136945.82,
        "rentingWealth": 157647.54,
        "difference": -20701.73,
        "mortgageBalance": 251054.18,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 104,
        "buyingWealth": 137770.45,
        "rentingWealth": 158284.9,
        "difference": -20514.45,
        "mortgageBalance": 250229.55,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 105,
        "buyingWealth": 138598.51,
        "rentingWealth": 158922.25,
        "difference": -20323.74,
        "mortgageBalance": 249401.49,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 106,
        "buyingWealth": 139430.03,
        "rentingWealth": 159559.61,
        "difference": -20129.58,
        "mortgageBalance": 248569.97,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 107,
        "buyingWealth": 140265.01,
        "rentingWealth": 160196.96,
        "difference": -19931.96,
        "mortgageBalance": 247734.99,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 108,
        "buyingWealth": 141103.46,
        "rentingWealth": 160834.32,
        "difference": -19730.85,
        "mortgageBalance": 246896.54,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 109,
        "buyingWealth": 141945.42,
        "rentingWealth": 161471.67,
        "difference": -19526.26,
        "mortgageBalance": 246054.58,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 110,
        "buyingWealth": 142790.88,
        "rentingWealth": 162109.03,
        "difference": -19318.15,
        "mortgageBalance": 245209.12,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 111,
        "buyingWealth": 143639.86,
        "rentingWealth": 162746.38,
        "difference": -19106.52,
        "mortgageBalance": 244360.14,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 112,
        "buyingWealth": 144492.38,
        "rentingWealth": 163383.74,
        "difference": -18891.36,
        "mortgageBalance": 243507.62,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 113,
        "buyingWealth": 145348.45,
        "rentingWealth": 164021.09,
        "difference": -18672.64,
        "mortgageBalance": 242651.55,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 114,
        "buyingWealth": 146208.09,
        "rentingWealth": 164658.45,
        "difference": -18450.35,
        "mortgageBalance": 241791.91,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 115,
        "buyingWealth": 147071.32,
        "rentingWealth": 165295.8,
        "difference": -18224.49,
        "mortgageBalance": 240928.68,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 116,
        "buyingWealth": 147938.14,
        "rentingWealth": 165933.16,
        "difference": -17995.02,
        "mortgageBalance": 240061.86,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 117,
        "buyingWealth": 148808.57,
        "rentingWealth": 166570.51,
        "difference": -17761.95,
        "mortgageBalance": 239191.43,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 118,
        "buyingWealth": 149682.62,
        "rentingWealth": 167207.87,
        "difference": -17525.24,
        "mortgageBalance": 238317.38,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 119,
        "buyingWealth": 150560.32,
        "rentingWealth": 167845.22,
        "difference": -17284.9,
        "mortgageBalance": 237439.68,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      },
      {
        "month": 120,
        "buyingWealth": 151441.68,
        "rentingWealth": 168482.58,
        "difference": -17040.9,
        "mortgageBalance": 236558.32,
        "homeValue": 400000,
        "buyingMonthlyCost": 2454.02,
        "rentingMonthlyCost": 1816.67
      }
    ],
    "unit": "USD",
    "status": "ok"
  }
}