Own Cash-Flowing Rental Properties in the Best U.S. Markets From Anywhere!

Search
Close this search box.

Welcome to Kansas City!

ABOUT Kansas City

Big things are happening in Kansas City! Google confirmed plans for a $1 Billion data center in the Kansas City MSA and bought a larger site for another one nearby. The White House designated Kansas City a “regional innovation and technology hub,” providing access to grants to grow the tech sector. Population growth and low unemployment have driven strong rental demand, with rising rents, though the cost of living remains below the national average. Kansas City was ranked among the Top 7 “Most Affordable, Fastest Growing” cities for 2024 and the 4th Most Affordable Market in the U.S. (Sources: Mortgage Monitor, GoBankingRates, KC Business Journal, RentCafe).

Myrtle Ave Kansas City, MO

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

  • 90 Day Scope of Work Warranty
  • $2,500 Closing Credit

Snapshot Financials

Price:
$ 179000
Rent:
$ 1675 / mo
Taxes:

Estimated Property Taxes

$ 60.4167
Insurance:

Estimated Insurance

$ 91.6667
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 134
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 117.25
Repairs:

Based on 5%

$ 83.75
Total:

Total Monthly Expenses

$ 487.083
NOI:

Monthly Net Operating Income ('NOI') = Monthly Gross Scheduled Rent - Monthly Operating Expenses - 5% Maintenance Estimate - 7% Vacancy Estimates. NOI does not take into account any financing that you may be using. The NOI is always an 'estimate' and can never be guaranteed because it includes the non-fixed variables of 'maintenance' and 'vacancy' which vary over time.

$ 1188 / mo
Cap Rate:

Capitalization Rate ('Cap Rate') = Annual Net Operating Income / Purchase Price. Cap Rate does not take into account any financing you may be using nor any closing costs you may be paying.

7.96 %
GRM:

Gross Rent Multiplier ('GRM') = Purchase Price / Annual Gross Scheduled Rent. GRM is only a price to rent ratio and does not take into account any operating expenses, financing, closing cost payments or maintenance and vacancy assumptions. And remember, GRM is like a golf score, the lower the better.

8.91

Property Features

Type:
Single Family Home
Condition:
Fully Renovated as Condition of Closing
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
1905
Bedrooms:
3
Bathrooms:
2.0
Floor Area:
1587 Sq Ft
Lot Size:
n/a
Stories:
2 Stories
Basement:
Unfinished
Parking:
Off-Street Parking
RESERVE THIS PROPERTY

Seller's Additional Notes

Step into this beautifully remodeled 2-story rental property that perfectly blends modern updates with classic charm. Nestled on a spacious lot with a large backyard, this home offers the perfect balance of character and convenience, making it an excellent investment opportunity.

Property Highlights:

  • Tasteful Updates: Granite countertops, stainless steel appliances, and updated flooring maintain the home’s timeless appeal.
  • Modern Systems: New roof, electrical, HVAC, and plumbing ensure long-term reliability.
  • Classic Character: Original architectural details and thoughtful finishes add unique charm.
  • Expansive Yard: A large backyard offers tenants outdoor space for relaxation or activities.
  • Ready to Rent: Fully remodeled and turnkey, ideal for generating income right away.

This is the perfect property for investors seeking a rental that stands out with both personality and practicality in the Kansas City market.

Kansas City Highlights

Kansas City Properties:

  • Fully-Renovated Single Family Homes
  • Tenants and Local Property Management in Place at Closing
  • $200,000 Average Purchase Price
  • 7.5% Average Cap Rates

Kansas City Market:

  • Google Confirmed Plans for a $1 Billion Data Center
  • Job Creation and Low Unemployment
  • Population Growth and Low Cost of Living
  • Increasing Rental Demand

Similar
Properties

Maverick Property Vault

$1362 Net Operating Income
$1269 Net Operating Income
$1301 Net Operating Income
$1356 Net Operating Income

More Maverick Markets

Subscribe

    GET Access TO Private buying opportunities for TURNKEY Rental properies & EDUCATIONAL RESOURCES. READ OUR PRIVACY NOTICE & TERMS OF USE.

    Maverick's Cash-Flow Calculator

    DISCLAIMER
    OPEN

    This calculator is for recreational use only and is NOT financial or accounting software. There are a litany of variables that may be relevant to determining your individual tax obligations, financial performance and investment returns on a rental property that are NOT factored into this calculator. By using this calculator, you understand that the numbers herein are NOT specific projections of what your returns will actually be, and you agree that it is YOUR DUTY to consult with your own tax and financial professionals about the evaluation, risk assessment, realistic financial expectations, and actual tax obligations associated with any real estate investment. You also understand that ALL real estate investing involves risk, which buyer assumes 100%, and that no specific returns can ever be guaranteed by anyone.

    Top

    INSTRUCTIONS

    Click into any Investor INPUTS (THE ORANGE FIELDS) to modify.
    Click CALCULATE to update financial calculations on ALL TABS.
    Click any field LABEL to view a definition.
    Purchase
    Monthly Cashflow
    Tax Benefits
    Future Assumptions

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Cash to Purchase
    Purchase Price
    $179,000
    Fair Market Value
    $179,000
    Down Payment Amount
    $35,800
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $41,800
    Total Equity at Purchase
    $35,800
    Morgage Calculation
    Loan Amount
    $143,200
    Monthly Mortgage Payment
    $769
    First Year Mortgage Principal Paid Down
    $2,113
    First Year Mortgage Interest Paid
    $7,112

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $1,675
    Vacancy Estimate
    $117
    Gross Operating Income
    $1,558
    Property Taxes
    $60
    Insurance
    $92
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $168
    Maintenance Estimate
    $84
    Total Operating Expenses
    $403
    Net Operating Income (NOI)
    $1,155
    Mortgage Payment
    $769
    Cash Flow Before Taxes
    $386
    Gross Rent Multiplier (GRM)
    8.9
    Rent to Value Ratio (RV Ratio)
    0.9%
    Capitalization Rate (Cap Rate)
    7.7%
    Cash on Cash Return
    11.1%

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $17,900
    Value of (Depreciable) Property Structure
    $161,100
    Depreciable "Cost Basis" at Purchase
    $164,100
    Annual Straight Line Depreciation of Cost Basis
    $5,967
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $6,067
    First Year Taxable Income Before Depreciation
    $6,742
    First Year Taxable Income Offset by Depreciation
    $6,067
    First Year Remaining Taxable Income After Depreciation
    $675
    First Year Federal Income Taxes Owed on Rental Income
    $216
    First Year Tax Savings from Depreciation on Rental Income
    $1,942
    First Year Left Over Depreciation
    $0

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    (Swipe left or right to scroll horizontally)
    Annual Income
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Gross Scheduled Rent
    $20,100
    $20,502
    $20,912
    $21,330
    $21,757
    $22,192
    $22,636
    $23,089
    $23,550
    $24,021
    $24,502
    $24,992
    $25,492
    $26,001
    $26,522
    $27,052
    $27,593
    $28,145
    $28,708
    $29,282
    $29,868
    $30,465
    $31,074
    $31,696
    $32,330
    $32,976
    $33,636
    $34,308
    $34,995
    $35,694
    Vacancy Loss
    $1,407
    $1,435
    $1,464
    $1,493
    $1,523
    $1,553
    $1,585
    $1,616
    $1,649
    $1,681
    $1,715
    $1,749
    $1,784
    $1,820
    $1,857
    $1,894
    $1,932
    $1,970
    $2,010
    $2,050
    $2,091
    $2,133
    $2,175
    $2,219
    $2,263
    $2,308
    $2,354
    $2,402
    $2,450
    $2,499
    Gross Operating Income
    $18,693
    $19,067
    $19,448
    $19,837
    $20,234
    $20,639
    $21,051
    $21,472
    $21,902
    $22,340
    $22,787
    $23,242
    $23,707
    $24,181
    $24,665
    $25,158
    $25,661
    $26,175
    $26,698
    $27,232
    $27,777
    $28,332
    $28,899
    $29,477
    $30,067
    $30,668
    $31,281
    $31,907
    $32,545
    $33,196
    Annual Operating Expenses
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Property Taxes
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    $720
    Insurance
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    $1,104
    Maintenance Assumption
    $1,005
    $1,025
    $1,046
    $1,067
    $1,088
    $1,110
    $1,132
    $1,154
    $1,178
    $1,201
    $1,225
    $1,250
    $1,275
    $1,300
    $1,326
    $1,353
    $1,380
    $1,407
    $1,435
    $1,464
    $1,493
    $1,523
    $1,554
    $1,585
    $1,616
    $1,649
    $1,682
    $1,715
    $1,750
    $1,785
    Property Management
    $2,010
    $2,050
    $2,091
    $2,133
    $2,176
    $2,219
    $2,264
    $2,309
    $2,355
    $2,402
    $2,450
    $2,499
    $2,549
    $2,600
    $2,652
    $2,705
    $2,759
    $2,814
    $2,871
    $2,928
    $2,987
    $3,046
    $3,107
    $3,170
    $3,233
    $3,298
    $3,364
    $3,431
    $3,499
    $3,569
    Owner-Paid Utilities / Landscaping
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Other Expense
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Total Operating Expenses
    $4,839
    $4,899
    $4,961
    $5,024
    $5,088
    $5,153
    $5,219
    $5,287
    $5,357
    $5,427
    $5,499
    $5,573
    $5,648
    $5,724
    $5,802
    $5,882
    $5,963
    $6,046
    $6,130
    $6,216
    $6,304
    $6,394
    $6,485
    $6,578
    $6,673
    $6,770
    $6,869
    $6,970
    $7,073
    $7,178
    Annual Debt Service
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Debt Service
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    $9,225
    Mortgage Balance at Year End
    $141,087
    $138,866
    $136,532
    $134,078
    $131,499
    $128,787
    $125,937
    $122,941
    $119,792
    $116,482
    $113,002
    $109,344
    $105,500
    $101,458
    $97,210
    $92,744
    $88,050
    $83,116
    $77,929
    $72,477
    $66,746
    $60,721
    $54,389
    $47,732
    $40,735
    $33,380
    $25,649
    $17,522
    $8,980
    -
    Debt Service Coverage Ratio
    1.5%
    1.54%
    1.57%
    1.61%
    1.64%
    1.68%
    1.72%
    1.75%
    1.79%
    1.83%
    1.87%
    1.92%
    1.96%
    2%
    2.04%
    2.09%
    2.14%
    2.18%
    2.23%
    2.28%
    2.33%
    2.38%
    2.43%
    2.48%
    2.54%
    2.59%
    2.65%
    2.7%
    2.76%
    2.82%
    Annual Capital Improvements
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Capital Improvements
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Annual Cash Flow Analysis
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Net Operating Income
    $13,854
    $14,168
    $14,487
    $14,814
    $15,146
    $15,486
    $15,832
    $16,185
    $16,545
    $16,913
    $17,287
    $17,670
    $18,059
    $18,457
    $18,863
    $19,277
    $19,699
    $20,129
    $20,568
    $21,016
    $21,473
    $21,939
    $22,414
    $22,899
    $23,393
    $23,897
    $24,412
    $24,937
    $25,472
    $26,018
    Capitalization Rate
    7.7%
    7.9%
    8.1%
    8.3%
    8.5%
    8.7%
    8.8%
    9%
    9.2%
    9.4%
    9.7%
    9.9%
    10.1%
    10.3%
    10.5%
    10.8%
    11%
    11.2%
    11.5%
    11.7%
    12%
    12.3%
    12.5%
    12.8%
    13.1%
    13.4%
    13.6%
    13.9%
    14.2%
    14.5%
    Cash Flow Before Taxes
    $4,629
    $4,943
    $5,263
    $5,589
    $5,922
    $6,261
    $6,607
    $6,960
    $7,321
    $7,688
    $8,063
    $8,445
    $8,835
    $9,232
    $9,638
    $10,052
    $10,474
    $10,904
    $11,343
    $11,791
    $12,248
    $12,714
    $13,189
    $13,674
    $14,168
    $14,673
    $15,187
    $15,712
    $16,247
    $16,793
    Cash on Cash Return
    11.1%
    11.8%
    12.6%
    13.4%
    14.2%
    15%
    15.8%
    16.7%
    17.5%
    18.4%
    19.3%
    20.2%
    21.1%
    22.1%
    23.1%
    24%
    25.1%
    26.1%
    27.1%
    28.2%
    29.3%
    30.4%
    31.6%
    32.7%
    33.9%
    35.1%
    36.3%
    37.6%
    38.9%
    40.2%
    Annual Equity Accumulation
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Property Appreciation
    $7,160
    $7,446
    $7,744
    $8,054
    $8,376
    $8,711
    $9,060
    $9,422
    $9,799
    $10,191
    $10,599
    $11,022
    $11,463
    $11,922
    $12,399
    $12,895
    $13,411
    $13,947
    $14,505
    $15,085
    $15,688
    $16,316
    $16,969
    $17,647
    $18,353
    $19,087
    $19,851
    $20,645
    $21,471
    $22,330
    Mortgage Principal Pay Down
    $2,113
    $2,221
    $2,334
    $2,454
    $2,579
    $2,711
    $2,850
    $2,996
    $3,149
    $3,310
    $3,480
    $3,658
    $3,845
    $4,042
    $4,248
    $4,466
    $4,694
    $4,934
    $5,187
    $5,452
    $5,731
    $6,024
    $6,332
    $6,656
    $6,997
    $7,355
    $7,731
    $8,127
    $8,543
    $8,980
    Total Equity Growth
    $9,273
    $9,667
    $10,079
    $10,508
    $10,956
    $11,423
    $11,910
    $12,418
    $12,948
    $13,501
    $14,078
    $14,680
    $15,308
    $15,963
    $16,647
    $17,360
    $18,105
    $18,881
    $19,692
    $20,537
    $21,419
    $22,340
    $23,301
    $24,304
    $25,350
    $26,442
    $27,582
    $28,772
    $30,013
    $31,309
    Annual Tax Savings From Depreciation
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Straight Line Depreciation of Cost Basis
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $6,067
    $3,034
    $0
    $0
    Straight Line Depreciaiton of Lender Fees / Points
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    Total Straight Line Depreciation
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $3,134
    $100
    $100
    Taxable Income Before Depreciation
    $6,742
    $7,164
    $7,597
    $8,043
    $8,501
    $8,972
    $9,457
    $9,956
    $10,470
    $10,998
    $11,542
    $12,103
    $12,680
    $13,274
    $13,886
    $14,517
    $15,168
    $15,839
    $16,530
    $17,243
    $17,979
    $18,738
    $19,522
    $20,330
    $21,165
    $22,028
    $22,918
    $23,839
    $24,790
    $25,773
    Carry Forward Loss From Depreciation
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Taxable Income Offset by Depreciation
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $6,167
    $3,134
    $100
    $100
    Remaining Taxable Income After Depreciation
    $575
    $996
    $1,430
    $1,875
    $2,334
    $2,805
    $3,290
    $3,789
    $4,302
    $4,831
    $5,375
    $5,935
    $6,512
    $7,107
    $7,719
    $8,350
    $9,001
    $9,671
    $10,363
    $11,076
    $11,812
    $12,571
    $13,354
    $14,163
    $14,998
    $15,860
    $16,751
    $20,705
    $24,690
    $25,673
    Federal Income Tax Owed on Rental Income
    $184
    $319
    $458
    $600
    $747
    $898
    $1,053
    $1,212
    $1,377
    $1,546
    $1,720
    $1,899
    $2,084
    $2,274
    $2,470
    $2,672
    $2,880
    $3,095
    $3,316
    $3,544
    $3,780
    $4,023
    $4,273
    $4,532
    $4,799
    $5,075
    $5,360
    $6,626
    $7,901
    $8,215
    Tax Savings from Depreciation
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,974
    $1,003
    $32
    $32
    Cash Flow After Taxes
    $4,445
    $4,624
    $4,805
    $4,989
    $5,175
    $5,363
    $5,554
    $5,748
    $5,944
    $6,142
    $6,343
    $6,546
    $6,751
    $6,958
    $7,168
    $7,380
    $7,594
    $7,809
    $8,027
    $8,247
    $8,468
    $8,691
    $8,916
    $9,142
    $9,369
    $9,597
    $9,827
    $9,086
    $8,346
    $8,578
    Performance Over Time
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Fair Market Property Value at Year End
    $186,160
    $193,606
    $201,351
    $209,405
    $217,781
    $226,492
    $235,552
    $244,974
    $254,773
    $264,964
    $275,562
    $286,585
    $298,048
    $309,970
    $322,369
    $335,264
    $348,674
    $362,621
    $377,126
    $392,211
    $407,899
    $424,215
    $441,184
    $458,831
    $477,185
    $496,272
    $516,123
    $536,768
    $558,239
    $580,568
    Cumulative Appreciation
    $7,160
    $14,606
    $22,351
    $30,405
    $38,781
    $47,492
    $56,552
    $65,974
    $75,773
    $85,964
    $96,562
    $107,585
    $119,048
    $130,970
    $143,369
    $156,264
    $169,674
    $183,621
    $198,126
    $213,211
    $228,899
    $245,215
    $262,184
    $279,831
    $298,185
    $317,272
    $337,123
    $357,768
    $379,239
    $401,568
    Cumulative Mortgage Principal Paydown
    $2,113
    $4,334
    $6,668
    $9,122
    $11,701
    $14,413
    $17,263
    $20,259
    $23,408
    $26,718
    $30,198
    $33,856
    $37,700
    $41,742
    $45,990
    $50,456
    $55,150
    $60,084
    $65,271
    $70,723
    $76,454
    $82,479
    $88,811
    $95,468
    $102,465
    $109,820
    $117,551
    $125,678
    $134,220
    $143,200
    Total Cumulative Equity
    $45,073
    $54,740
    $64,819
    $75,327
    $86,282
    $97,705
    $109,615
    $122,033
    $134,981
    $148,482
    $162,560
    $177,240
    $192,549
    $208,512
    $225,159
    $242,520
    $260,624
    $279,506
    $299,197
    $319,734
    $341,154
    $363,494
    $386,795
    $411,099
    $436,449
    $462,892
    $490,474
    $519,246
    $549,259
    $580,568
    Cumulative Cash Flow Before Taxes
    $4,629
    $9,572
    $14,835
    $20,424
    $26,345
    $32,606
    $39,213
    $46,174
    $53,494
    $61,182
    $69,245
    $77,690
    $86,525
    $95,757
    $105,395
    $115,447
    $125,921
    $136,825
    $148,168
    $159,959
    $172,207
    $184,921
    $198,110
    $211,784
    $225,952
    $240,625
    $255,812
    $271,524
    $287,771
    $304,564
    Cumulative Tax Savings From Depreciation
    $1,974
    $3,947
    $5,921
    $7,894
    $9,868
    $11,841
    $13,815
    $15,788
    $17,762
    $19,735
    $21,709
    $23,682
    $25,656
    $27,629
    $29,603
    $31,576
    $33,550
    $35,523
    $37,497
    $39,471
    $41,444
    $43,418
    $45,391
    $47,365
    $49,338
    $51,312
    $53,285
    $54,288
    $54,320
    $54,352
    Cumulative Cash Flow After Taxes
    $4,445
    $9,069
    $13,874
    $18,863
    $24,038
    $29,401
    $34,956
    $40,704
    $46,647
    $52,789
    $59,132
    $65,678
    $72,428
    $79,387
    $86,555
    $93,934
    $101,528
    $109,337
    $117,365
    $125,611
    $134,080
    $142,771
    $151,687
    $160,828
    $170,197
    $179,795
    $189,621
    $198,708
    $207,054
    $215,632
    Total Net Profit if Sold
    -
    $6,521
    $20,785
    $35,637
    $51,098
    $67,187
    $83,926
    $101,338
    $119,446
    $138,274
    $157,847
    $178,191
    $199,333
    $221,301
    $244,124
    $267,833
    $292,458
    $318,033
    $344,592
    $372,169
    $400,801
    $430,528
    $461,387
    $493,421
    $526,672
    $561,184
    $597,005
    $633,212
    $669,854
    $707,954
    Total Return on Investment if Sold
    -
    15.6%
    49.72%
    85.26%
    122.24%
    160.73%
    200.78%
    242.44%
    285.76%
    330.8%
    377.62%
    426.29%
    476.87%
    529.43%
    584.03%
    640.75%
    699.66%
    760.85%
    824.38%
    890.36%
    958.86%
    1029.97%
    1103.8%
    1180.43%
    1259.98%
    1342.55%
    1428.24%
    1514.86%
    1602.52%
    1693.67%
    Before-Tax Return on Investment if Held
    33.3%
    35%
    36.7%
    38.5%
    40.4%
    42.3%
    44.3%
    46.4%
    48.5%
    50.7%
    53%
    55.3%
    57.8%
    60.3%
    62.9%
    65.6%
    68.4%
    71.3%
    74.2%
    77.3%
    80.5%
    83.9%
    87.3%
    90.9%
    94.5%
    98.4%
    102.3%
    106.4%
    110.7%
    115.1%
    After-Tax Return on Investment if Held
    32.8%
    34.2%
    35.6%
    37.1%
    38.6%
    40.2%
    41.8%
    43.5%
    45.2%
    47%
    48.9%
    50.8%
    52.8%
    54.8%
    57%
    59.2%
    61.5%
    63.9%
    66.3%
    68.9%
    71.5%
    74.2%
    77.1%
    80%
    83.1%
    86.2%
    89.5%
    90.6%
    91.8%
    95.4%