Lease option calculator

Rent credits, effective purchase price, and whether the tenant-buyer will actually exercise.

$
$
$
Years3 yr
$
$
17% of rent
%
$
PITI + expenses while you hold it.
Lease option — investor / seller view
Option fee
$8,000
Nonrefundable, day one
Rent over term
$86,400
36 months
Monthly cash flow
$500
Rent minus carry
Profit if exercised
$28,600
Sale nets $350,600 after $14,400 in credits
Profit if NOT exercised
$57,527
Keep fee + rent + appreciated home
Will the buyer exercise?
Projected value at yr 3
$371,527
Strike price
$365,000
Value beats strike by $6,527 — buyer is very likely to exercise. Plan on selling.
Projected value vs strike, with credits accumulating
Home value overtakes the strike price around year 2.4.
Want the full deal report?
Branded email with every number, plus a link back to this exact scenario.

How this works

A lease option is a rental agreement plus a separate option that gives the tenant the right — not the obligation — to buy the property at a locked-in strike price before the option expires.

A lease option is two agreements in one: a rental lease plus an option giving the tenant the right — not the obligation — to buy the property at a locked-in strike price before the option expires. Typical structure: nonrefundable option fee up front (1–5% of price), monthly rent slightly above market, with a portion credited toward the eventual purchase.

Worked example (seller view)

Home worth $340,000 today, agreed strike $365,000, 3-year option, $8,000 option fee, $2,400/mo rent with a $400/mo credit. Over 3 years: $86,400 rent + $8,000 fee collected. Credits accumulate to $14,400 (plus $8,000 fee if credited). If the buyer exercises, sale nets $365,000 − $14,400 = $350,600. If they walk, seller keeps the fee, all rent, and a house now worth ~$371,527 at 3%/yr appreciation.

Worked example (buyer view)

Same deal, from the buyer's side: effective price = $365,000 − $14,400 − $8,000 = $342,600. At 3%/yr the home is worth ~$371,527 — a small built-in equity cushion, and rent credits function as a forced savings plan for the down payment.

Edge cases: at 0% appreciation the strike is essentially a bet against inflation; if credits exceed a normal 10% down payment, some lenders won't count the excess (Fannie Mae only credits the portion above market rent). Confirm before signing.

Common questions