Be careful turdferg with this math..

Of the mortgage, your equity increases just eith principal paydown...taxes, insurance, maintenance (commonly estimated at 1% annually of home value)... Having a mortgage can make sense for a lot of good reasons...but a well priced rental can sometimes be better for the situation.