Real Estate Wins
$399,723 better (23.3% higher return)
Best Choice

Odds of Beating S&P

98%

Tax Advantage

$59,084

Year 5 Income

$109,690/yr

vs $26,129/yr dividends

Leverage

2.9x

Real Estate InvestmentWinner
Exit Value (After-Tax)$2,116,375
After-Tax IRR16.6%
Investment Multiple1.73x
Total Taxes Paid$64,704
S&P 500 Investment
Exit Value (After-Tax)$1,716,652
After-Tax IRR7.0%
Investment Multiple1.41x
Total Taxes Paid$123,788

Scenario: Base Scenario