Best Real Estate Markets for Buying Rental Properties

We provide you access to the best rental property markets for buying turnkey investment properties that come fully-renovated with tenants and local property management in place at closing.

Click on the market to view available rental properties and watch a video that does a deeper dive into the investor-advantaged market dynamics and explains everything from the neighborhood selection to the renovation standards to the out-of-state property management experience.

Schedule a call with us to get any additional questions answered, we’d love to get to know you and work with you on a more personalized basis!

Investor Inputs
Purchase
Monthly Cashflow
Tax Benefits
Financial Analysis

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
Purchase Price
Fair Market Value
Down Payment Percent
Depreciable Closing Costs
Lender Fees / Points
Mortgage Interest Rate

Monthly Cashflow
Gross Scheduled Rent
Vacancy Estimate (% of Gross Rent)
Property Taxes
Insurance
Prop. Management Fee (% of Gross Rent)
Maintenance Estimate (% of Gross Rent)
Owner-Paid Utilities / Landscaping
Other Expense

Tax Benefits
Your Marginal Federal Income Tax Bracket
Value of Land as % of Purchase Price

Future Assumptions
Annual Home Price Appreciation %
Annual Rent Increase % (Start Yr 2)
Cost to Sell (% of the Property's Fair Market Value at the Time of Sale)
Annual Property Tax Increase % (Start Yr 2)
Annual Insurance Increase % (Start Yr 2)
Other Expense Annual Increase % (Start Yr 2)
Annual Owner-Paid Utilities / Landscaping Increase % (Start Yr 2)
Capital Improvement Estimate as % of Gross Rent (Start Yr 2)

INSTRUCTIONS

Click any field LABEL to view a definition.

Cash to Purchase
Purchase Price	$150,000
Fair Market Value	$150,000
Down Payment Amount	$30,000
Depreciable Closing Costs	$3,000
Lender Fees / Points	$3,000
Total Cash Invested	$36,000
Total Equity at Purchase	$30,000

Morgage Calculation
Loan Amount	$120,000
Monthly Mortgage Payment	$644
First Year Mortgage Principal Paid Down	$1,770
First Year Mortgage Interest Paid	$5,960

INSTRUCTIONS

Click any field LABEL to view a definition.

First Year Monthly Cashflow
Gross Scheduled Rent	$1,250
Vacancy Estimate	$88
Gross Operating Income	$1,163
Property Taxes	$150
Insurance	$50
Other Expense	$0
Owner-Paid Utilities / Landscaping	$0
Property Management Fee	$125
Maintenance Estimate	$63
Total Operating Expenses	$388
Net Operating Income (NOI)	$775
Mortgage Payment	$644
Cash Flow Before Taxes	$131
Gross Rent Multiplier (GRM)	10
Rent to Value Ratio (RV Ratio)	0.8%
Capitalization Rate (Cap Rate)	6.2%
Cash on Cash Return	4.4%

INSTRUCTIONS

Click any field LABEL to view a definition.

Tax Benefits
Value of (Non-Depreciable) Land	$15,000
Value of (Depreciable) Property Structure	$135,000
Depreciable "Cost Basis" at Purchase	$138,000
Annual Straight Line Depreciation of Cost Basis	$5,018
Annual Depreciation of Lender Fees / Costs	$100
First Year Total Depreciation	$5,118
First Year Taxable Income Before Depreciation	$3,340
First Year Taxable Income Offset by Depreciation	$3,340
First Year Remaining Taxable Income After Depreciation	$0
First Year Federal Income Taxes Owed on Rental Income	$0
First Year Tax Savings from Depreciation on Rental Income	$1,069
First Year Left Over Depreciation	$1,778

INSTRUCTIONS

Click any field LABEL to view a definition.

(Swipe left or right to scroll horizontally)

Annual Income	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Gross Scheduled Rent	$15,000	$15,300	$15,606	$15,918	$16,236	$16,561	$16,892	$17,230	$17,575	$17,926	$18,285	$18,651	$19,024	$19,404	$19,792	$20,188	$20,592	$21,004	$21,424	$21,852	$22,289	$22,735	$23,190	$23,653	$24,127	$24,609	$25,101	$25,603	$26,115	$26,638
Vacancy Loss	$1,050	$1,071	$1,092	$1,114	$1,137	$1,159	$1,182	$1,206	$1,230	$1,255	$1,280	$1,306	$1,332	$1,358	$1,385	$1,413	$1,441	$1,470	$1,500	$1,530	$1,560	$1,591	$1,623	$1,656	$1,689	$1,723	$1,757	$1,792	$1,828	$1,865
Gross Operating Income	$13,950	$14,229	$14,514	$14,804	$15,100	$15,402	$15,710	$16,024	$16,345	$16,672	$17,005	$17,345	$17,692	$18,046	$18,407	$18,775	$19,150	$19,533	$19,924	$20,323	$20,729	$21,144	$21,566	$21,998	$22,438	$22,886	$23,344	$23,811	$24,287	$24,773

Annual Operating Expenses	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Property Taxes	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800	$1,800
Insurance	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600	$600
Maintenance Assumption	$750	$765	$780	$796	$812	$828	$845	$862	$879	$896	$914	$933	$951	$970	$990	$1,009	$1,030	$1,050	$1,071	$1,093	$1,114	$1,137	$1,159	$1,183	$1,206	$1,230	$1,255	$1,280	$1,306	$1,332
Property Management	$1,500	$1,530	$1,561	$1,592	$1,624	$1,656	$1,689	$1,723	$1,757	$1,793	$1,828	$1,865	$1,902	$1,940	$1,979	$2,019	$2,059	$2,100	$2,142	$2,185	$2,229	$2,273	$2,319	$2,365	$2,413	$2,461	$2,510	$2,560	$2,612	$2,664
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	$4,650	$4,695	$4,741	$4,788	$4,835	$4,884	$4,934	$4,985	$5,036	$5,089	$5,143	$5,198	$5,254	$5,311	$5,369	$5,428	$5,489	$5,551	$5,614	$5,678	$5,743	$5,810	$5,878	$5,948	$6,019	$6,091	$6,165	$6,240	$6,317	$6,396

Annual Debt Service	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Debt Service	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730	$7,730
Mortgage Balance at Year End	$118,230	$116,369	$114,412	$112,356	$110,194	$107,922	$105,534	$103,023	$100,384	$97,610	$94,695	$91,629	$88,408	$85,021	$81,461	$77,719	$73,785	$69,650	$65,304	$60,735	$55,932	$50,884	$45,577	$39,999	$34,136	$27,972	$21,494	$14,684	$7,525	-
Debt Service Coverage Ratio	1.2%	1.23%	1.26%	1.3%	1.33%	1.36%	1.39%	1.43%	1.46%	1.5%	1.53%	1.57%	1.61%	1.65%	1.69%	1.73%	1.77%	1.81%	1.85%	1.89%	1.94%	1.98%	2.03%	2.08%	2.12%	2.17%	2.22%	2.27%	2.32%	2.38%

Annual Capital Improvements	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 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 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Net Operating Income	$9,300	$9,534	$9,773	$10,016	$10,264	$10,518	$10,776	$11,040	$11,308	$11,583	$11,862	$12,147	$12,438	$12,735	$13,038	$13,347	$13,662	$13,983	$14,310	$14,645	$14,986	$15,333	$15,688	$16,050	$16,419	$16,795	$17,179	$17,571	$17,970	$18,377
Capitalization Rate	6.2%	6.4%	6.5%	6.7%	6.8%	7%	7.2%	7.4%	7.5%	7.7%	7.9%	8.1%	8.3%	8.5%	8.7%	8.9%	9.1%	9.3%	9.5%	9.8%	10%	10.2%	10.5%	10.7%	10.9%	11.2%	11.5%	11.7%	12%	12.3%
Cash Flow Before Taxes	$1,570	$1,804	$2,042	$2,286	$2,534	$2,788	$3,046	$3,309	$3,578	$3,852	$4,132	$4,417	$4,708	$5,005	$5,308	$5,616	$5,931	$6,253	$6,580	$6,914	$7,255	$7,603	$7,958	$8,319	$8,688	$9,065	$9,449	$9,840	$10,240	$10,647
Cash on Cash Return	4.4%	5%	5.7%	6.3%	7%	7.7%	8.5%	9.2%	9.9%	10.7%	11.5%	12.3%	13.1%	13.9%	14.7%	15.6%	16.5%	17.4%	18.3%	19.2%	20.2%	21.1%	22.1%	23.1%	24.1%	25.2%	26.2%	27.3%	28.4%	29.6%

Annual Equity Accumulation	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Property Appreciation	$6,000	$6,240	$6,490	$6,749	$7,019	$7,300	$7,592	$7,896	$8,211	$8,540	$8,881	$9,237	$9,606	$9,990	$10,390	$10,806	$11,238	$11,687	$12,155	$12,641	$13,147	$13,673	$14,220	$14,788	$15,380	$15,995	$16,635	$17,300	$17,992	$18,712
Mortgage Principal Pay Down	$1,770	$1,861	$1,956	$2,056	$2,162	$2,272	$2,388	$2,511	$2,639	$2,774	$2,916	$3,065	$3,222	$3,387	$3,560	$3,742	$3,934	$4,135	$4,346	$4,569	$4,803	$5,048	$5,307	$5,578	$5,863	$6,163	$6,479	$6,810	$7,159	$7,525
Total Equity Growth	$7,770	$8,101	$8,446	$8,805	$9,181	$9,572	$9,980	$10,406	$10,850	$11,314	$11,797	$12,302	$12,828	$13,377	$13,950	$14,548	$15,172	$15,822	$16,501	$17,210	$17,949	$18,721	$19,526	$20,366	$21,243	$22,158	$23,114	$24,110	$25,151	$26,237

Annual Tax Savings From Depreciation	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Straight Line Depreciation of Cost Basis	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$5,118	$2,559	$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	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$2,659	$100	$100
Taxable Income Before Depreciation	$3,340	$3,665	$3,999	$4,342	$4,696	$5,060	$5,434	$5,820	$6,217	$6,626	$7,048	$7,482	$7,930	$8,392	$8,868	$9,359	$9,865	$10,387	$10,927	$11,483	$12,058	$12,651	$13,264	$13,898	$14,552	$15,228	$15,928	$16,651	$17,398	$18,172
Carry Forward Loss From Depreciation	$1,878	$3,431	$4,651	$5,527	$6,049	$6,208	$5,992	$5,390	$4,391	$2,983	$1,153	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0
Taxable Income Offset by Depreciation	$3,340	$3,665	$3,999	$4,342	$4,696	$5,060	$5,434	$5,820	$6,217	$6,626	$7,048	$6,371	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$5,218	$2,659	$100	$100
Remaining Taxable Income After Depreciation	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$1,111	$2,712	$3,174	$3,650	$4,140	$4,647	$5,169	$5,709	$6,265	$6,840	$7,433	$8,046	$8,679	$9,334	$10,010	$10,709	$13,991	$17,298	$18,072
Federal Income Tax Owed on Rental Income	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$0	$356	$868	$1,016	$1,168	$1,325	$1,487	$1,654	$1,827	$2,005	$2,189	$2,379	$2,575	$2,777	$2,987	$3,203	$3,427	$4,477	$5,535	$5,783
Tax Savings from Depreciation	$1,069	$1,173	$1,280	$1,390	$1,503	$1,619	$1,739	$1,862	$1,989	$2,120	$2,255	$2,039	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$1,670	$851	$32	$32
Cash Flow After Taxes	$1,570	$1,804	$2,042	$2,286	$2,534	$2,788	$3,046	$3,309	$3,578	$3,852	$4,132	$4,062	$3,840	$3,989	$4,140	$4,291	$4,444	$4,598	$4,754	$4,910	$5,067	$5,224	$5,383	$5,542	$5,702	$5,862	$6,022	$5,363	$4,704	$4,864

Performance Over Time	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Year 11	Year 12	Year 13	Year 14	Year 15	Year 16	Year 17	Year 18	Year 19	Year 20	Year 21	Year 22	Year 23	Year 24	Year 25	Year 26	Year 27	Year 28	Year 29	Year 30
Fair Market Property Value at Year End	$156,000	$162,240	$168,730	$175,479	$182,498	$189,798	$197,390	$205,285	$213,497	$222,037	$230,918	$240,155	$249,761	$259,751	$270,142	$280,947	$292,185	$303,872	$316,027	$328,668	$341,815	$355,488	$369,707	$384,496	$399,875	$415,870	$432,505	$449,805	$467,798	$486,510
Cumulative Appreciation	$6,000	$12,240	$18,730	$25,479	$32,498	$39,798	$47,390	$55,285	$63,497	$72,037	$80,918	$90,155	$99,761	$109,751	$120,142	$130,947	$142,185	$153,872	$166,027	$178,668	$191,815	$205,488	$219,707	$234,496	$249,875	$265,870	$282,505	$299,805	$317,798	$336,510
Cumulative Mortgage Principal Paydown	$1,770	$3,631	$5,588	$7,644	$9,806	$12,078	$14,466	$16,977	$19,616	$22,390	$25,305	$28,371	$31,592	$34,979	$38,539	$42,281	$46,215	$50,350	$54,696	$59,265	$64,068	$69,116	$74,423	$80,001	$85,864	$92,028	$98,506	$105,316	$112,475	$120,000
Total Cumulative Equity	$37,770	$45,871	$54,317	$63,123	$72,303	$81,875	$91,856	$102,262	$113,112	$124,426	$136,224	$148,525	$161,354	$174,731	$188,681	$203,229	$218,400	$234,223	$250,724	$267,934	$285,883	$304,604	$324,130	$344,496	$365,740	$387,898	$411,012	$435,122	$460,273	$486,510
Cumulative Cash Flow Before Taxes	$1,570	$3,374	$5,416	$7,702	$10,236	$13,024	$16,069	$19,379	$22,957	$26,809	$30,941	$35,359	$40,067	$45,072	$50,380	$55,996	$61,927	$68,180	$74,760	$81,675	$88,930	$96,533	$104,491	$112,810	$121,499	$130,564	$140,012	$149,853	$160,092	$170,740
Cumulative Tax Savings From Depreciation	$1,069	$2,242	$3,521	$4,911	$6,413	$8,032	$9,771	$11,634	$13,623	$15,744	$17,999	$20,038	$21,708	$23,377	$25,047	$26,717	$28,387	$30,057	$31,727	$33,396	$35,066	$36,736	$38,406	$40,076	$41,745	$43,415	$45,085	$45,936	$45,968	$46,000
Cumulative Cash Flow After Taxes	$1,570	$3,374	$5,416	$7,702	$10,236	$13,024	$16,069	$19,379	$22,957	$26,809	$30,941	$35,003	$38,844	$42,833	$46,973	$51,264	$55,709	$60,307	$65,061	$69,970	$75,037	$80,261	$85,644	$91,186	$96,888	$102,750	$108,771	$114,135	$118,839	$123,703
Total Net Profit if Sold	-	$266	$10,235	$20,786	$31,940	$43,715	$56,134	$69,218	$82,990	$97,473	$112,692	$128,316	$144,216	$160,784	$178,042	$196,017	$214,734	$234,220	$254,502	$275,610	$297,575	$320,426	$344,198	$368,923	$394,638	$421,378	$449,183	$477,272	$505,688	$535,292
Total Return on Investment if Sold	-	0.74%	28.43%	57.74%	88.72%	121.43%	155.93%	192.27%	230.53%	270.76%	313.03%	356.43%	400.6%	446.62%	494.56%	544.49%	596.48%	650.61%	706.95%	765.58%	826.6%	890.07%	956.1%	1024.79%	1096.22%	1170.49%	1247.73%	1325.76%	1404.69%	1486.92%
Before-Tax Return on Investment if Held	25.9%	27.5%	29.1%	30.8%	32.5%	34.3%	36.2%	38.1%	40.1%	42.1%	44.2%	46.4%	48.7%	51.1%	53.5%	56%	58.6%	61.3%	64.1%	67%	70%	73.1%	76.3%	79.7%	83.1%	86.7%	90.5%	94.3%	98.3%	102.5%
After-Tax Return on Investment if Held	25.9%	27.5%	29.1%	30.8%	32.5%	34.3%	36.2%	38.1%	40.1%	42.1%	44.2%	45.5%	46.3%	48.2%	50.2%	52.3%	54.5%	56.7%	59%	61.4%	63.9%	66.5%	69.2%	72%	74.8%	77.8%	80.9%	81.9%	82.9%	86.4%

About Maverick's Markets

Best Real Estate Markets for Buying Rental Properties

These rental real estate markets are uniquely advantageous to investors right now:

Akron

Baltimore

Charlotte

Cleveland

Evansville

Indianapolis

Kansas City

Philadelphia

Pittsburgh

Southwest Florida

St. Louis

Schedule a 1-on-1 Video Consultation to Discuss Maverick Markets with Michael

+ Just schedule your video consult on my calendar here.

Knowledge Drops

Real Estate Asset Protection Strategies

How to Assess "Risk" When Buying a Property

How To Determine Rents & Local Vacancy Rates

Debunking the 13 Rental Insurance Myths

Get Your Free Report:

How to Avoid the 7 Biggest Mistakes Real Estate Investors are Making in this Boom Cycle

Where to Buy

Avoid Landlording

due diligence

The #1 Mistake

Check Out Our Free Resources

Getting Started

Investment Analysis

Rental Markets

Asset Protection

Tax Strategy

Lifestyle/ Retirement

Subscribe

Real Estate Asset Protection Strategies

Join us on Wednesday, October 30th at 6pm PT (9pm ET) for a LIVE WEBINAR and access a NEW batch of KANSAS CITY rental properties.

Turnkey Rental Properties in Kansas City

Maverick's Cash-Flow Calculator

INSTRUCTIONS

INSTRUCTIONS

INSTRUCTIONS

INSTRUCTIONS

INSTRUCTIONS

Knowledge
Drops