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).

Bellefontaine Ave Kansas City, MO

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

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

Snapshot Financials

Price:
$ 192500
Rent:
$ 1850 / mo
Taxes:

Estimated Property Taxes

$ 96.25
Insurance:

Estimated Insurance

$ 92.1667
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 148
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 129.5
Repairs:

Based on 5%

$ 92.5
Total:

Total Monthly Expenses

$ 558.417
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.

$ 1292 / 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.

8.05 %
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.

8.67

Property Features

Type:
Single Family Home
Condition:
Fully Renovated as Condition of Closing
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
1955
Bedrooms:
5
Bathrooms:
2.0
Floor Area:
1658 Sq Ft
Lot Size:
5663
Stories:
1 Story
Basement:
n/a
Parking:
Off-Street Parking
RESERVE THIS PROPERTY

Seller's Additional Notes

Discover a prime investment opportunity in Kansas City with this beautifully renovated turnkey rental property. Boasting modern updates and quality finishes, this home is designed to attract reliable tenants and ensure hassle-free ownership.

Features include:

  • Stylish Granite Countertops: Durable and elegant, perfect for daily living and entertaining.
  • Stainless Steel Appliances: Sleek and energy-efficient additions that enhance the updated kitchen.
  • New Roof, Plumbing, & Electrical Systems: All replaced to meet today’s standards, giving you peace of mind.
  • Comprehensive Renovations: Every aspect of the home has been updated, from fixtures to flooring, ensuring low maintenance for years to come.

Located in a desirable Kansas City neighborhood with access to schools, shopping, and major highways, this property is an attractive option for tenants and a smart addition to your investment portfolio.

Ready to generate immediate rental income? Contact us today to learn more about this exceptional turnkey property!

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

$1009 Net Operating Income
$1003 Net Operating Income
$1269 Net Operating Income
$1301 Net Operating Income
$1093 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
    $192,500
    Fair Market Value
    $192,500
    Down Payment Amount
    $38,500
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $44,500
    Total Equity at Purchase
    $38,500
    Morgage Calculation
    Loan Amount
    $154,000
    Monthly Mortgage Payment
    $827
    First Year Mortgage Principal Paid Down
    $2,272
    First Year Mortgage Interest Paid
    $7,648

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $1,850
    Vacancy Estimate
    $130
    Gross Operating Income
    $1,721
    Property Taxes
    $96
    Insurance
    $92
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $185
    Maintenance Estimate
    $93
    Total Operating Expenses
    $466
    Net Operating Income (NOI)
    $1,255
    Mortgage Payment
    $827
    Cash Flow Before Taxes
    $428
    Gross Rent Multiplier (GRM)
    8.7
    Rent to Value Ratio (RV Ratio)
    1%
    Capitalization Rate (Cap Rate)
    7.8%
    Cash on Cash Return
    11.5%

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $19,250
    Value of (Depreciable) Property Structure
    $173,250
    Depreciable "Cost Basis" at Purchase
    $176,250
    Annual Straight Line Depreciation of Cost Basis
    $6,409
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $6,509
    First Year Taxable Income Before Depreciation
    $7,412
    First Year Taxable Income Offset by Depreciation
    $6,509
    First Year Remaining Taxable Income After Depreciation
    $903
    First Year Federal Income Taxes Owed on Rental Income
    $289
    First Year Tax Savings from Depreciation on Rental Income
    $2,083
    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
    $22,200
    $22,644
    $23,097
    $23,559
    $24,030
    $24,511
    $25,001
    $25,501
    $26,011
    $26,531
    $27,062
    $27,603
    $28,155
    $28,718
    $29,292
    $29,878
    $30,476
    $31,085
    $31,707
    $32,341
    $32,988
    $33,648
    $34,321
    $35,007
    $35,707
    $36,421
    $37,150
    $37,893
    $38,651
    $39,424
    Vacancy Loss
    $1,554
    $1,585
    $1,617
    $1,649
    $1,682
    $1,716
    $1,750
    $1,785
    $1,821
    $1,857
    $1,894
    $1,932
    $1,971
    $2,010
    $2,050
    $2,091
    $2,133
    $2,176
    $2,219
    $2,264
    $2,309
    $2,355
    $2,402
    $2,451
    $2,500
    $2,550
    $2,600
    $2,653
    $2,706
    $2,760
    Gross Operating Income
    $20,646
    $21,059
    $21,480
    $21,910
    $22,348
    $22,795
    $23,251
    $23,716
    $24,190
    $24,674
    $25,167
    $25,671
    $26,184
    $26,708
    $27,242
    $27,787
    $28,343
    $28,909
    $29,488
    $30,077
    $30,679
    $31,292
    $31,918
    $32,557
    $33,208
    $33,872
    $34,549
    $35,240
    $35,945
    $36,664
    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
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    $1,152
    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
    $1,110
    $1,132
    $1,155
    $1,178
    $1,201
    $1,226
    $1,250
    $1,275
    $1,301
    $1,327
    $1,353
    $1,380
    $1,408
    $1,436
    $1,465
    $1,494
    $1,524
    $1,554
    $1,585
    $1,617
    $1,649
    $1,682
    $1,716
    $1,750
    $1,785
    $1,821
    $1,857
    $1,895
    $1,933
    $1,971
    Property Management
    $2,220
    $2,264
    $2,310
    $2,356
    $2,403
    $2,451
    $2,500
    $2,550
    $2,601
    $2,653
    $2,706
    $2,760
    $2,815
    $2,872
    $2,929
    $2,988
    $3,048
    $3,109
    $3,171
    $3,234
    $3,299
    $3,365
    $3,432
    $3,501
    $3,571
    $3,642
    $3,715
    $3,789
    $3,865
    $3,942
    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
    $5,586
    $5,653
    $5,721
    $5,790
    $5,860
    $5,933
    $6,006
    $6,081
    $6,158
    $6,236
    $6,315
    $6,396
    $6,479
    $6,564
    $6,650
    $6,738
    $6,827
    $6,919
    $7,012
    $7,107
    $7,204
    $7,303
    $7,404
    $7,507
    $7,612
    $7,719
    $7,828
    $7,940
    $8,054
    $8,170
    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
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    $9,920
    Mortgage Balance at Year End
    $151,728
    $149,340
    $146,829
    $144,190
    $141,416
    $138,500
    $135,435
    $132,213
    $128,827
    $125,267
    $121,525
    $117,591
    $113,456
    $109,110
    $104,541
    $99,739
    $94,691
    $89,384
    $83,806
    $77,943
    $71,780
    $65,301
    $58,491
    $51,332
    $43,808
    $35,898
    $27,584
    $18,844
    $9,657
    -
    Debt Service Coverage Ratio
    1.52%
    1.55%
    1.59%
    1.62%
    1.66%
    1.7%
    1.74%
    1.78%
    1.82%
    1.86%
    1.9%
    1.94%
    1.99%
    2.03%
    2.08%
    2.12%
    2.17%
    2.22%
    2.27%
    2.32%
    2.37%
    2.42%
    2.47%
    2.53%
    2.58%
    2.64%
    2.69%
    2.75%
    2.81%
    2.87%
    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
    $15,060
    $15,406
    $15,760
    $16,120
    $16,487
    $16,862
    $17,245
    $17,635
    $18,032
    $18,438
    $18,852
    $19,274
    $19,705
    $20,144
    $20,592
    $21,049
    $21,515
    $21,991
    $22,476
    $22,970
    $23,475
    $23,989
    $24,514
    $25,050
    $25,596
    $26,153
    $26,721
    $27,300
    $27,892
    $28,495
    Capitalization Rate
    7.8%
    8%
    8.2%
    8.4%
    8.6%
    8.8%
    9%
    9.2%
    9.4%
    9.6%
    9.8%
    10%
    10.2%
    10.5%
    10.7%
    10.9%
    11.2%
    11.4%
    11.7%
    11.9%
    12.2%
    12.5%
    12.7%
    13%
    13.3%
    13.6%
    13.9%
    14.2%
    14.5%
    14.8%
    Cash Flow Before Taxes
    $5,140
    $5,486
    $5,839
    $6,199
    $6,567
    $6,942
    $7,324
    $7,714
    $8,112
    $8,518
    $8,932
    $9,354
    $9,784
    $10,224
    $10,672
    $11,129
    $11,595
    $12,070
    $12,555
    $13,050
    $13,554
    $14,069
    $14,594
    $15,129
    $15,675
    $16,232
    $16,800
    $17,380
    $17,971
    $18,574
    Cash on Cash Return
    11.5%
    12.3%
    13.1%
    13.9%
    14.8%
    15.6%
    16.5%
    17.3%
    18.2%
    19.1%
    20.1%
    21%
    22%
    23%
    24%
    25%
    26.1%
    27.1%
    28.2%
    29.3%
    30.5%
    31.6%
    32.8%
    34%
    35.2%
    36.5%
    37.8%
    39.1%
    40.4%
    41.7%
    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
    $7,700
    $8,008
    $8,328
    $8,661
    $9,008
    $9,368
    $9,743
    $10,133
    $10,538
    $10,960
    $11,398
    $11,854
    $12,328
    $12,821
    $13,334
    $13,867
    $14,422
    $14,999
    $15,599
    $16,223
    $16,872
    $17,547
    $18,248
    $18,978
    $19,737
    $20,527
    $21,348
    $22,202
    $23,090
    $24,014
    Mortgage Principal Pay Down
    $2,272
    $2,388
    $2,510
    $2,639
    $2,774
    $2,916
    $3,065
    $3,222
    $3,387
    $3,560
    $3,742
    $3,934
    $4,135
    $4,346
    $4,569
    $4,802
    $5,048
    $5,306
    $5,578
    $5,863
    $6,163
    $6,479
    $6,810
    $7,158
    $7,525
    $7,910
    $8,314
    $8,740
    $9,187
    $9,657
    Total Equity Growth
    $9,972
    $10,396
    $10,839
    $11,300
    $11,782
    $12,284
    $12,808
    $13,355
    $13,925
    $14,519
    $15,140
    $15,787
    $16,463
    $17,167
    $17,903
    $18,670
    $19,470
    $20,305
    $21,177
    $22,086
    $23,035
    $24,025
    $25,058
    $26,137
    $27,262
    $28,437
    $29,662
    $30,942
    $32,277
    $33,671
    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
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $6,509
    $3,255
    $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
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $3,355
    $100
    $100
    Taxable Income Before Depreciation
    $7,412
    $7,874
    $8,350
    $8,838
    $9,341
    $9,858
    $10,389
    $10,936
    $11,499
    $12,078
    $12,674
    $13,287
    $13,919
    $14,570
    $15,240
    $15,931
    $16,643
    $17,377
    $18,133
    $18,913
    $19,717
    $20,547
    $21,404
    $22,288
    $23,200
    $24,142
    $25,115
    $26,120
    $27,158
    $28,231
    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
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $6,609
    $3,355
    $100
    $100
    Remaining Taxable Income After Depreciation
    $803
    $1,265
    $1,741
    $2,229
    $2,732
    $3,249
    $3,780
    $4,327
    $4,890
    $5,469
    $6,065
    $6,678
    $7,310
    $7,961
    $8,631
    $9,322
    $10,034
    $10,767
    $11,524
    $12,304
    $13,108
    $13,938
    $14,795
    $15,679
    $16,591
    $17,533
    $18,506
    $22,765
    $27,058
    $28,131
    Federal Income Tax Owed on Rental Income
    $257
    $405
    $557
    $713
    $874
    $1,040
    $1,210
    $1,385
    $1,565
    $1,750
    $1,941
    $2,137
    $2,339
    $2,547
    $2,762
    $2,983
    $3,211
    $3,446
    $3,688
    $3,937
    $4,195
    $4,460
    $4,734
    $5,017
    $5,309
    $5,611
    $5,922
    $7,285
    $8,659
    $9,002
    Tax Savings from Depreciation
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $2,115
    $1,073
    $32
    $32
    Cash Flow After Taxes
    $4,883
    $5,081
    $5,282
    $5,486
    $5,693
    $5,902
    $6,115
    $6,330
    $6,547
    $6,768
    $6,991
    $7,217
    $7,445
    $7,676
    $7,910
    $8,146
    $8,384
    $8,625
    $8,867
    $9,112
    $9,360
    $9,609
    $9,859
    $10,112
    $10,366
    $10,622
    $10,879
    $10,095
    $9,313
    $9,572
    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
    $200,200
    $208,208
    $216,536
    $225,198
    $234,206
    $243,574
    $253,317
    $263,450
    $273,988
    $284,947
    $296,345
    $308,199
    $320,527
    $333,348
    $346,682
    $360,549
    $374,971
    $389,970
    $405,568
    $421,791
    $438,663
    $456,209
    $474,458
    $493,436
    $513,173
    $533,700
    $555,048
    $577,250
    $600,340
    $624,354
    Cumulative Appreciation
    $7,700
    $15,708
    $24,036
    $32,698
    $41,706
    $51,074
    $60,817
    $70,950
    $81,488
    $92,447
    $103,845
    $115,699
    $128,027
    $140,848
    $154,182
    $168,049
    $182,471
    $197,470
    $213,068
    $229,291
    $246,163
    $263,709
    $281,958
    $300,936
    $320,673
    $341,200
    $362,548
    $384,750
    $407,840
    $431,854
    Cumulative Mortgage Principal Paydown
    $2,272
    $4,660
    $7,171
    $9,810
    $12,584
    $15,500
    $18,565
    $21,787
    $25,173
    $28,733
    $32,475
    $36,409
    $40,544
    $44,890
    $49,459
    $54,261
    $59,309
    $64,616
    $70,194
    $76,057
    $82,220
    $88,699
    $95,509
    $102,668
    $110,192
    $118,102
    $126,416
    $135,156
    $144,343
    $154,000
    Total Cumulative Equity
    $48,472
    $58,868
    $69,707
    $81,008
    $92,789
    $105,074
    $117,882
    $131,236
    $145,161
    $159,680
    $174,820
    $190,608
    $207,070
    $224,238
    $242,140
    $260,810
    $280,280
    $300,586
    $321,762
    $343,848
    $366,883
    $390,908
    $415,967
    $442,104
    $469,366
    $497,802
    $527,465
    $558,407
    $590,683
    $624,354
    Cumulative Cash Flow Before Taxes
    $5,140
    $10,625
    $16,464
    $22,664
    $29,231
    $36,173
    $43,497
    $51,211
    $59,323
    $67,841
    $76,772
    $86,126
    $95,911
    $106,134
    $116,806
    $127,934
    $139,529
    $151,599
    $164,154
    $177,204
    $190,758
    $204,827
    $219,421
    $234,550
    $250,225
    $266,457
    $283,258
    $300,638
    $318,609
    $337,183
    Cumulative Tax Savings From Depreciation
    $2,115
    $4,230
    $6,345
    $8,460
    $10,575
    $12,689
    $14,804
    $16,919
    $19,034
    $21,149
    $23,264
    $25,379
    $27,494
    $29,609
    $31,724
    $33,839
    $35,953
    $38,068
    $40,183
    $42,298
    $44,413
    $46,528
    $48,643
    $50,758
    $52,873
    $54,988
    $57,103
    $58,176
    $58,208
    $58,240
    Cumulative Cash Flow After Taxes
    $4,883
    $9,964
    $15,246
    $20,732
    $26,425
    $32,327
    $38,441
    $44,771
    $51,318
    $58,086
    $65,077
    $72,294
    $79,739
    $87,415
    $95,325
    $103,470
    $111,854
    $120,479
    $129,346
    $138,459
    $147,818
    $157,427
    $167,286
    $177,398
    $187,764
    $198,386
    $209,265
    $219,360
    $228,672
    $238,244
    Total Net Profit if Sold
    -
    $7,675
    $23,130
    $39,224
    $55,978
    $73,415
    $91,558
    $110,431
    $130,060
    $150,471
    $171,690
    $193,746
    $216,667
    $240,485
    $265,231
    $290,937
    $317,637
    $345,367
    $374,163
    $404,064
    $435,108
    $467,338
    $500,796
    $535,527
    $571,576
    $608,992
    $647,826
    $687,086
    $726,829
    $768,150
    Total Return on Investment if Sold
    -
    17.25%
    51.98%
    88.14%
    125.79%
    164.98%
    205.75%
    248.16%
    292.27%
    338.14%
    385.82%
    435.38%
    486.89%
    540.42%
    596.02%
    653.79%
    713.79%
    776.11%
    840.82%
    908.01%
    977.77%
    1050.2%
    1125.38%
    1203.43%
    1284.44%
    1368.52%
    1455.79%
    1544.01%
    1633.32%
    1726.18%
    Before-Tax Return on Investment if Held
    34%
    35.7%
    37.5%
    39.3%
    41.2%
    43.2%
    45.2%
    47.3%
    49.5%
    51.8%
    54.1%
    56.5%
    59%
    61.6%
    64.2%
    67%
    69.8%
    72.8%
    75.8%
    79%
    82.2%
    85.6%
    89.1%
    92.7%
    96.5%
    100.4%
    104.4%
    108.6%
    112.9%
    117.4%
    After-Tax Return on Investment if Held
    33.4%
    34.8%
    36.2%
    37.7%
    39.3%
    40.9%
    42.5%
    44.2%
    46%
    47.8%
    49.7%
    51.7%
    53.7%
    55.8%
    58%
    60.3%
    62.6%
    65%
    67.5%
    70.1%
    72.8%
    75.6%
    78.5%
    81.5%
    84.6%
    87.8%
    91.1%
    92.2%
    93.5%
    97.2%