You didn't. I'm talking about buying outright and living there myself. I won't need to worry about 30 years or empty rentals that way.
If we get enough we may buy 2 and rent one to a friend that needs relief, who would be a good tenant long term.

There isn't just one way to look at it or run the numbers, however yours is a great deep dive analysis.