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

Search
Close this search box.

Welcome to Baltimore!

ABOUT Baltimore

Baltimore is one of the Top 20 largest MSAs in the U.S. and saw a net increase of 60,000 new jobs in the last year alone. In 2022, Baltimore announced an extensive redevelopment initiative to “completely re-imagine” and revitalize Harbor Place–the centerpiece of the city’s downtown waterfront! (Baltimore Sun). Baltimore home prices increased 10% last year (FHFA.gov) and rents have also been increasing year over year (Realtor.com). Baltimore is one of the most advantageous cash flow markets in the U.S. right now and Attom Data recently ranked it as one of the Top 5 U.S. cities for the “highest potential annual gross rental yields”.

Bloomingdale Road Baltimore, MD

RESERVE THIS PROPERTY

Snapshot Financials

Price:
$ 207000
Rent:
$ 1750 / mo
Taxes:

Estimated Property Taxes

$ 100
Insurance:

Estimated Insurance

$ 66.6667
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 105
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 122.5
Repairs:

Based on 5%

$ 87.5
Total:

Total Monthly Expenses

$ 481.667
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.

$ 1268 / 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.

7.35 %
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.

9.86

Property Features

Type:
Single Family Home
Condition:
Fully Renovated as Condition of Closing
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
1920
Bedrooms:
3
Bathrooms:
2.0
Floor Area:
1530 Sq Ft
Lot Size:
2,064 Sq Ft
Stories:
2 Stories
Basement:
Unfinished
Parking:
Off-Street Parking
RESERVE THIS PROPERTY

Seller's Additional Notes

*The interior pictures are samples of previous properties we have completed with a similar layout. The final renovated pictures will be sent upon completion*

This property is located a short distance to Gwynn Falls Park, and very close to Coppin State University and Carver Vocational Tech School – this is in an ideal central location close to several large employers, with easy access to downtown and out of town via the Beltway. The area is a short ride to Mondawmin Mall and other shopping venues and is right around the corner from a local church, along with several small parks and two large parks.

Baltimore Highlights

Baltimore Properties:

  • Fully Renovated Single Family Homes
  • Tenants and Local Property
  • Management in Place at Closing
  • 200K Average Purchase Price
  • 7% Average Cap Rate

Baltimore Market:

  • Full Revitalization of Baltimore Harbor Place Began in 2022 (Baltimore Sun)
  • Ranked Top 5 U.S. Cities for the “Highest Potential Annual Gross Rental Yields” (Attom Data)
  • Ranked “Top 5 Best U.S. Cities to Find Work” (Careerist.com).
  • Net Increase of over 60,000 jobs last year (BLS.gov)
  • 10% Home Price Appreciation Last Year (FHFA.gov)

Similar
Properties

Maverick Property Vault

$1268 Net Operating Income
$1244 Net Operating Income
$1301 Net Operating Income
$1206 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
    $207,000
    Fair Market Value
    $207,000
    Down Payment Amount
    $41,400
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $47,400
    Total Equity at Purchase
    $41,400
    Morgage Calculation
    Loan Amount
    $165,600
    Monthly Mortgage Payment
    $889
    First Year Mortgage Principal Paid Down
    $2,443
    First Year Mortgage Interest Paid
    $8,225

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $1,750
    Vacancy Estimate
    $123
    Gross Operating Income
    $1,628
    Property Taxes
    $100
    Insurance
    $67
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $175
    Maintenance Estimate
    $88
    Total Operating Expenses
    $430
    Net Operating Income (NOI)
    $1,198
    Mortgage Payment
    $889
    Cash Flow Before Taxes
    $309
    Gross Rent Multiplier (GRM)
    9.9
    Rent to Value Ratio (RV Ratio)
    0.8%
    Capitalization Rate (Cap Rate)
    6.9%
    Cash on Cash Return
    7.8%

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $20,700
    Value of (Depreciable) Property Structure
    $186,300
    Depreciable "Cost Basis" at Purchase
    $189,300
    Annual Straight Line Depreciation of Cost Basis
    $6,884
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $6,984
    First Year Taxable Income Before Depreciation
    $6,151
    First Year Taxable Income Offset by Depreciation
    $6,151
    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
    $1,968
    First Year Left Over Depreciation
    $832

    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
    $21,000
    $21,420
    $21,848
    $22,285
    $22,731
    $23,186
    $23,649
    $24,122
    $24,605
    $25,097
    $25,599
    $26,111
    $26,633
    $27,166
    $27,709
    $28,263
    $28,828
    $29,405
    $29,993
    $30,593
    $31,205
    $31,829
    $32,466
    $33,115
    $33,777
    $34,453
    $35,142
    $35,845
    $36,562
    $37,293
    Vacancy Loss
    $1,470
    $1,499
    $1,529
    $1,560
    $1,591
    $1,623
    $1,655
    $1,689
    $1,722
    $1,757
    $1,792
    $1,828
    $1,864
    $1,902
    $1,940
    $1,978
    $2,018
    $2,058
    $2,100
    $2,142
    $2,184
    $2,228
    $2,273
    $2,318
    $2,364
    $2,412
    $2,460
    $2,509
    $2,559
    $2,610
    Gross Operating Income
    $19,530
    $19,921
    $20,319
    $20,725
    $21,140
    $21,563
    $21,994
    $22,434
    $22,883
    $23,340
    $23,807
    $24,283
    $24,769
    $25,264
    $25,769
    $26,285
    $26,811
    $27,347
    $27,894
    $28,452
    $29,021
    $29,601
    $30,193
    $30,797
    $31,413
    $32,041
    $32,682
    $33,335
    $34,002
    $34,682
    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
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    Insurance
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    $804
    Maintenance Assumption
    $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
    Property Management
    $2,100
    $2,142
    $2,185
    $2,229
    $2,273
    $2,319
    $2,365
    $2,412
    $2,460
    $2,510
    $2,560
    $2,611
    $2,663
    $2,717
    $2,771
    $2,826
    $2,883
    $2,941
    $2,999
    $3,059
    $3,120
    $3,183
    $3,247
    $3,311
    $3,378
    $3,445
    $3,514
    $3,584
    $3,656
    $3,729
    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
    $5,154
    $5,217
    $5,281
    $5,347
    $5,414
    $5,482
    $5,551
    $5,622
    $5,695
    $5,769
    $5,844
    $5,921
    $5,999
    $6,079
    $6,160
    $6,243
    $6,328
    $6,415
    $6,503
    $6,593
    $6,685
    $6,778
    $6,874
    $6,971
    $7,071
    $7,172
    $7,275
    $7,381
    $7,488
    $7,598
    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
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    $10,668
    Mortgage Balance at Year End
    $163,157
    $160,589
    $157,889
    $155,051
    $152,068
    $148,933
    $145,637
    $142,172
    $138,531
    $134,702
    $130,678
    $126,449
    $122,002
    $117,329
    $112,416
    $107,252
    $101,823
    $96,117
    $90,119
    $83,814
    $77,186
    $70,220
    $62,897
    $55,199
    $47,107
    $38,602
    $29,661
    $20,263
    $10,384
    -
    Debt Service Coverage Ratio
    1.35%
    1.38%
    1.41%
    1.44%
    1.47%
    1.51%
    1.54%
    1.58%
    1.61%
    1.65%
    1.68%
    1.72%
    1.76%
    1.8%
    1.84%
    1.88%
    1.92%
    1.96%
    2.01%
    2.05%
    2.09%
    2.14%
    2.19%
    2.23%
    2.28%
    2.33%
    2.38%
    2.43%
    2.49%
    2.54%
    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
    $14,376
    $14,704
    $15,038
    $15,379
    $15,726
    $16,081
    $16,443
    $16,811
    $17,188
    $17,572
    $17,963
    $18,362
    $18,770
    $19,185
    $19,609
    $20,041
    $20,482
    $20,932
    $21,391
    $21,859
    $22,336
    $22,823
    $23,319
    $23,826
    $24,342
    $24,869
    $25,407
    $25,955
    $26,514
    $27,084
    Capitalization Rate
    6.9%
    7.1%
    7.3%
    7.4%
    7.6%
    7.8%
    7.9%
    8.1%
    8.3%
    8.5%
    8.7%
    8.9%
    9.1%
    9.3%
    9.5%
    9.7%
    9.9%
    10.1%
    10.3%
    10.6%
    10.8%
    11%
    11.3%
    11.5%
    11.8%
    12%
    12.3%
    12.5%
    12.8%
    13.1%
    Cash Flow Before Taxes
    $3,708
    $4,036
    $4,370
    $4,711
    $5,059
    $5,413
    $5,775
    $6,144
    $6,520
    $6,904
    $7,295
    $7,695
    $8,102
    $8,518
    $8,941
    $9,374
    $9,815
    $10,264
    $10,723
    $11,191
    $11,668
    $12,155
    $12,651
    $13,158
    $13,674
    $14,201
    $14,739
    $15,287
    $15,846
    $16,417
    Cash on Cash Return
    7.8%
    8.5%
    9.2%
    9.9%
    10.7%
    11.4%
    12.2%
    13%
    13.8%
    14.6%
    15.4%
    16.2%
    17.1%
    18%
    18.9%
    19.8%
    20.7%
    21.7%
    22.6%
    23.6%
    24.6%
    25.6%
    26.7%
    27.8%
    28.8%
    30%
    31.1%
    32.3%
    33.4%
    34.6%
    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
    $8,280
    $8,611
    $8,956
    $9,314
    $9,686
    $10,074
    $10,477
    $10,896
    $11,332
    $11,785
    $12,256
    $12,747
    $13,257
    $13,787
    $14,338
    $14,912
    $15,508
    $16,129
    $16,774
    $17,445
    $18,142
    $18,868
    $19,623
    $20,408
    $21,224
    $22,073
    $22,956
    $23,874
    $24,829
    $25,822
    Mortgage Principal Pay Down
    $2,443
    $2,568
    $2,700
    $2,838
    $2,983
    $3,136
    $3,296
    $3,465
    $3,642
    $3,828
    $4,024
    $4,230
    $4,446
    $4,674
    $4,913
    $5,164
    $5,428
    $5,706
    $5,998
    $6,305
    $6,628
    $6,967
    $7,323
    $7,698
    $8,092
    $8,506
    $8,941
    $9,398
    $9,879
    $10,384
    Total Equity Growth
    $10,723
    $11,179
    $11,655
    $12,152
    $12,669
    $13,209
    $13,773
    $14,360
    $14,974
    $15,613
    $16,280
    $16,977
    $17,703
    $18,461
    $19,251
    $20,076
    $20,937
    $21,835
    $22,772
    $23,750
    $24,770
    $25,835
    $26,946
    $28,106
    $29,316
    $30,579
    $31,897
    $33,272
    $34,708
    $36,207
    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
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $6,984
    $3,492
    $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
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $3,592
    $100
    $100
    Taxable Income Before Depreciation
    $6,151
    $6,604
    $7,070
    $7,549
    $8,041
    $8,549
    $9,071
    $9,608
    $10,162
    $10,732
    $11,319
    $11,925
    $12,548
    $13,191
    $13,854
    $14,538
    $15,243
    $15,970
    $16,721
    $17,496
    $18,296
    $19,122
    $19,974
    $20,856
    $21,766
    $22,707
    $23,680
    $24,685
    $25,725
    $26,801
    Carry Forward Loss From Depreciation
    $932
    $1,412
    $1,426
    $961
    $3
    $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
    $6,151
    $6,604
    $7,070
    $7,549
    $8,041
    $7,087
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $7,084
    $3,592
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $0
    $1,462
    $1,987
    $2,525
    $3,078
    $3,648
    $4,236
    $4,841
    $5,465
    $6,108
    $6,771
    $7,454
    $8,159
    $8,887
    $9,637
    $10,412
    $11,212
    $12,038
    $12,891
    $13,772
    $14,682
    $15,623
    $16,596
    $21,093
    $25,625
    $26,701
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $0
    $468
    $636
    $808
    $985
    $1,167
    $1,355
    $1,549
    $1,749
    $1,954
    $2,167
    $2,385
    $2,611
    $2,844
    $3,084
    $3,332
    $3,588
    $3,852
    $4,125
    $4,407
    $4,698
    $4,999
    $5,311
    $6,750
    $8,200
    $8,544
    Tax Savings from Depreciation
    $1,968
    $2,113
    $2,262
    $2,416
    $2,573
    $2,268
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $2,267
    $1,149
    $32
    $32
    Cash Flow After Taxes
    $3,708
    $4,036
    $4,370
    $4,711
    $5,059
    $4,945
    $5,139
    $5,336
    $5,535
    $5,736
    $5,940
    $6,146
    $6,353
    $6,563
    $6,775
    $6,988
    $7,204
    $7,420
    $7,639
    $7,859
    $8,080
    $8,303
    $8,526
    $8,751
    $8,976
    $9,202
    $9,428
    $8,537
    $7,646
    $7,872
    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
    $215,280
    $223,891
    $232,847
    $242,161
    $251,847
    $261,921
    $272,398
    $283,294
    $294,626
    $306,411
    $318,667
    $331,414
    $344,670
    $358,457
    $372,795
    $387,707
    $403,215
    $419,344
    $436,118
    $453,562
    $471,705
    $490,573
    $510,196
    $530,604
    $551,828
    $573,901
    $596,857
    $620,732
    $645,561
    $671,383
    Cumulative Appreciation
    $8,280
    $16,891
    $25,847
    $35,161
    $44,847
    $54,921
    $65,398
    $76,294
    $87,626
    $99,411
    $111,667
    $124,414
    $137,670
    $151,457
    $165,795
    $180,707
    $196,215
    $212,344
    $229,118
    $246,562
    $264,705
    $283,573
    $303,196
    $323,604
    $344,828
    $366,901
    $389,857
    $413,732
    $438,561
    $464,383
    Cumulative Mortgage Principal Paydown
    $2,443
    $5,011
    $7,711
    $10,549
    $13,532
    $16,667
    $19,963
    $23,428
    $27,069
    $30,898
    $34,922
    $39,151
    $43,598
    $48,271
    $53,184
    $58,348
    $63,777
    $69,483
    $75,481
    $81,786
    $88,414
    $95,380
    $102,703
    $110,401
    $118,493
    $126,998
    $135,939
    $145,337
    $155,216
    $165,600
    Total Cumulative Equity
    $52,123
    $63,303
    $74,958
    $87,109
    $99,779
    $112,988
    $126,761
    $141,121
    $156,095
    $171,708
    $187,989
    $204,965
    $222,668
    $241,128
    $260,380
    $280,456
    $301,392
    $323,227
    $345,999
    $369,749
    $394,519
    $420,353
    $447,299
    $475,405
    $504,721
    $535,299
    $567,196
    $600,468
    $635,177
    $671,383
    Cumulative Cash Flow Before Taxes
    $3,708
    $7,744
    $12,114
    $16,825
    $21,884
    $27,297
    $33,072
    $39,215
    $45,735
    $52,639
    $59,935
    $67,629
    $75,731
    $84,249
    $93,190
    $102,564
    $112,378
    $122,643
    $133,366
    $144,557
    $156,225
    $168,380
    $181,031
    $194,189
    $207,863
    $222,065
    $236,804
    $252,091
    $267,937
    $284,354
    Cumulative Tax Savings From Depreciation
    $1,968
    $4,082
    $6,344
    $8,760
    $11,333
    $13,601
    $15,867
    $18,134
    $20,401
    $22,668
    $24,934
    $27,201
    $29,468
    $31,735
    $34,001
    $36,268
    $38,535
    $40,802
    $43,069
    $45,335
    $47,602
    $49,869
    $52,136
    $54,402
    $56,669
    $58,936
    $61,203
    $62,352
    $62,384
    $62,416
    Cumulative Cash Flow After Taxes
    $3,708
    $7,744
    $12,114
    $16,825
    $21,884
    $26,829
    $31,968
    $37,304
    $42,839
    $48,575
    $54,515
    $60,661
    $67,014
    $73,577
    $80,352
    $87,340
    $94,544
    $101,964
    $109,603
    $117,462
    $125,542
    $133,845
    $142,372
    $151,122
    $160,099
    $169,301
    $178,729
    $187,266
    $194,912
    $202,784
    Total Net Profit if Sold
    -
    $5,735
    $21,044
    $37,162
    $54,115
    $71,463
    $89,537
    $108,362
    $127,964
    $148,370
    $169,610
    $191,713
    $214,708
    $238,629
    $263,508
    $289,379
    $316,279
    $344,244
    $373,313
    $403,526
    $434,925
    $467,553
    $501,455
    $536,679
    $573,273
    $611,288
    $650,776
    $690,676
    $731,044
    $773,057
    Total Return on Investment if Sold
    -
    12.1%
    44.4%
    78.4%
    114.17%
    150.77%
    188.9%
    228.61%
    269.97%
    313.02%
    357.83%
    404.46%
    452.97%
    503.44%
    555.92%
    610.5%
    667.25%
    726.25%
    787.58%
    851.32%
    917.56%
    986.4%
    1057.92%
    1132.23%
    1209.44%
    1289.64%
    1372.95%
    1457.12%
    1542.29%
    1630.92%
    Before-Tax Return on Investment if Held
    30.4%
    32.1%
    33.8%
    35.6%
    37.4%
    39.3%
    41.2%
    43.3%
    45.3%
    47.5%
    49.7%
    52%
    54.4%
    56.9%
    59.5%
    62.1%
    64.9%
    67.7%
    70.7%
    73.7%
    76.9%
    80.1%
    83.5%
    87.1%
    90.7%
    94.5%
    98.4%
    102.4%
    106.7%
    111%
    After-Tax Return on Investment if Held
    30.4%
    32.1%
    33.8%
    35.6%
    37.4%
    38.3%
    39.9%
    41.6%
    43.3%
    45%
    46.9%
    48.8%
    50.8%
    52.8%
    54.9%
    57.1%
    59.4%
    61.7%
    64.2%
    66.7%
    69.3%
    72%
    74.8%
    77.8%
    80.8%
    83.9%
    87.2%
    88.2%
    89.4%
    93%