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

Search
Close this search box.

Welcome to Cleveland!

ABOUT Cleveland

Cleveland was ranked Top 3 Hottest Housing Markets for 2023 by Zillow! In 2024, it remains one of the most investor-advantaged real estate markets in the U.S.. Over the past 8 years, Cleveland has been on a stunning resurgence, being named “America’s Hottest City” by Forbes, “Top 15 U.S. Cities for College Grads” by SmartAssets and “Top 20 Places in the WORLD” to Visit by National Geographic! Long-time home of the Rock & Roll Hall of Fame, Cleveland also became a choice filming destination for blockbuster movies like “The Avengers” and “Captain America: Winter Soldier”. And, while the city is abuzz with revitalization projects and a burgeoning food and arts scene, the cost of living is 6% below the national average and the cost of housing remains a full 18% below the national average (source: RentCafe).

Wilton Ave Cleveland, OH

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

  • 6 Month Scope of Work Warranty if You Use the Preferred Property Management Company
  • 6 Month Rental Guarnatee if You Use the Preferred Property Management Company

Snapshot Financials

Price:
$ 140000
Rent:
$ 1250 / mo
Taxes:

Estimated Property Taxes

$ 147.002
Insurance:

Estimated Insurance

$ 51.75
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 125
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 87.5
Repairs:

Based on 5%

$ 62.5
Total:

Total Monthly Expenses

$ 473.752
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.

$ 776 / 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.

6.65 %
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.

9.33

Property Features

Type:
Single Family Home
Condition:
Fully Renovated as Condition of Closing
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
1953
Bedrooms:
2
Bathrooms:
1.0
Floor Area:
1008 Sq Ft
Lot Size:
n/a
Stories:
n/a
Basement:
n/a
Parking:
n/a
RESERVE THIS PROPERTY

Seller's Additional Notes

Welcome to 13017 Wilton Avenue, Cleveland 44135. This spacious and nicely updated 2 bedrooms, 1 bath, and a bonus room single family home (approximately 908 square feet) is centrally located in the Bellaire – Puritas neighborhood, with proximity to retail shops and restaurants, schools, places of worship, Metro Health Hospital, Cleveland Metroparks and other recreational areas such as Crossburn and Gillmore Parks. In addition, there is easy access to freeways and other surrounding west side neighborhoods such as Brookpark, Brooklyn, Kamm’s Corners, West Blvd, Tremont, Ohio City and Downtown areas.

This property boasts a new modern kitchen with granite countertop and tiled backsplash, an updated bathroom (with tiled shower surround), new LVP plank and carpet flooring, vinyl windows, new light fixtures and is freshly painted throughout. There are no washer/dryer connections existing on site at this property. The tenant is responsible for all (electric, gas, water & sewer) utilities, and supplies their own appliances. In addition, there is a one-car detached garage available with lease addendum and $50 rent.

Cleveland Highlights

Cleveland Properties:

  • Fully-Renovated Single Family Homes
  • Tenants and Local Property Management in Place at Closing
  • 6.5% Average Cap Rate
  • $175,000 Average Purchase Price
  • Majority Owner-Occupied Communities

Cleveland Market:

  • Home Prices Appreciated over 10% in 2023
  • Cost of Living is 6% Below the National Average
  • Cost of Housing is 18% Below the National Average
  • Ranked Top 3 Hottest Real Estate Markets by Zillow
  • Ranked Top 20 Places in the WORLD to Visit by NatGeo

Similar
Properties

Maverick Property Vault

$940 Net Operating Income
$1129 Net Operating Income
$824 Net Operating Income
$819 Net Operating Income
$2370 Net Operating Income
$2074 Net Operating Income
No more properties to show

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
    $140,000
    Fair Market Value
    $140,000
    Down Payment Amount
    $28,000
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $34,000
    Total Equity at Purchase
    $28,000
    Morgage Calculation
    Loan Amount
    $112,000
    Monthly Mortgage Payment
    $601
    First Year Mortgage Principal Paid Down
    $1,652
    First Year Mortgage Interest Paid
    $5,562

    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
    $147
    Insurance
    $52
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $125
    Maintenance Estimate
    $63
    Total Operating Expenses
    $387
    Net Operating Income (NOI)
    $776
    Mortgage Payment
    $601
    Cash Flow Before Taxes
    $175
    Gross Rent Multiplier (GRM)
    9.3
    Rent to Value Ratio (RV Ratio)
    0.9%
    Capitalization Rate (Cap Rate)
    6.7%
    Cash on Cash Return
    6.2%

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $14,000
    Value of (Depreciable) Property Structure
    $126,000
    Depreciable "Cost Basis" at Purchase
    $129,000
    Annual Straight Line Depreciation of Cost Basis
    $4,691
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $4,791
    First Year Taxable Income Before Depreciation
    $3,750
    First Year Taxable Income Offset by Depreciation
    $3,750
    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
    $1,200
    First Year Left Over Depreciation
    $1,041

    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
    $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 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
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    $1,764
    Insurance
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    $624
    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
    $4,638
    $4,683
    $4,729
    $4,776
    $4,823
    $4,872
    $4,922
    $4,973
    $5,024
    $5,077
    $5,131
    $5,186
    $5,242
    $5,299
    $5,357
    $5,416
    $5,477
    $5,539
    $5,602
    $5,666
    $5,731
    $5,798
    $5,866
    $5,936
    $6,007
    $6,079
    $6,153
    $6,228
    $6,305
    $6,384
    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
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    $7,215
    Mortgage Balance at Year End
    $110,348
    $108,611
    $106,785
    $104,866
    $102,848
    $100,728
    $98,498
    $96,155
    $93,692
    $91,103
    $88,382
    $85,521
    $82,514
    $79,353
    $76,030
    $72,537
    $68,866
    $65,007
    $60,950
    $56,686
    $52,203
    $47,492
    $42,539
    $37,333
    $31,860
    $26,108
    $20,061
    $13,705
    $7,023
    -
    Debt Service Coverage Ratio
    1.29%
    1.32%
    1.36%
    1.39%
    1.42%
    1.46%
    1.5%
    1.53%
    1.57%
    1.61%
    1.65%
    1.69%
    1.73%
    1.77%
    1.81%
    1.85%
    1.9%
    1.94%
    1.99%
    2.03%
    2.08%
    2.13%
    2.18%
    2.23%
    2.28%
    2.33%
    2.38%
    2.44%
    2.49%
    2.55%
    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
    $9,312
    $9,546
    $9,785
    $10,028
    $10,276
    $10,530
    $10,788
    $11,052
    $11,320
    $11,595
    $11,874
    $12,159
    $12,450
    $12,747
    $13,050
    $13,359
    $13,674
    $13,995
    $14,322
    $14,657
    $14,998
    $15,345
    $15,700
    $16,062
    $16,431
    $16,807
    $17,191
    $17,583
    $17,982
    $18,389
    Capitalization Rate
    6.7%
    6.8%
    7%
    7.2%
    7.3%
    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%
    11%
    11.2%
    11.5%
    11.7%
    12%
    12.3%
    12.6%
    12.8%
    13.1%
    Cash Flow Before Taxes
    $2,097
    $2,331
    $2,570
    $2,813
    $3,062
    $3,315
    $3,573
    $3,837
    $4,106
    $4,380
    $4,659
    $4,945
    $5,236
    $5,532
    $5,835
    $6,144
    $6,459
    $6,780
    $7,108
    $7,442
    $7,783
    $8,130
    $8,485
    $8,847
    $9,216
    $9,592
    $9,976
    $10,368
    $10,767
    $11,175
    Cash on Cash Return
    6.2%
    6.9%
    7.6%
    8.3%
    9%
    9.7%
    10.5%
    11.3%
    12.1%
    12.9%
    13.7%
    14.5%
    15.4%
    16.3%
    17.2%
    18.1%
    19%
    19.9%
    20.9%
    21.9%
    22.9%
    23.9%
    25%
    26%
    27.1%
    28.2%
    29.3%
    30.5%
    31.7%
    32.9%
    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
    $5,600
    $5,824
    $6,057
    $6,299
    $6,551
    $6,813
    $7,086
    $7,369
    $7,664
    $7,971
    $8,289
    $8,621
    $8,966
    $9,324
    $9,697
    $10,085
    $10,489
    $10,908
    $11,345
    $11,798
    $12,270
    $12,761
    $13,272
    $13,802
    $14,355
    $14,929
    $15,526
    $16,147
    $16,793
    $17,464
    Mortgage Principal Pay Down
    $1,652
    $1,737
    $1,826
    $1,919
    $2,017
    $2,121
    $2,229
    $2,343
    $2,463
    $2,589
    $2,722
    $2,861
    $3,007
    $3,161
    $3,323
    $3,493
    $3,671
    $3,859
    $4,057
    $4,264
    $4,482
    $4,712
    $4,953
    $5,206
    $5,473
    $5,753
    $6,047
    $6,356
    $6,681
    $7,023
    Total Equity Growth
    $7,252
    $7,561
    $7,883
    $8,218
    $8,569
    $8,934
    $9,315
    $9,712
    $10,127
    $10,560
    $11,011
    $11,482
    $11,973
    $12,485
    $13,020
    $13,578
    $14,160
    $14,767
    $15,401
    $16,063
    $16,753
    $17,473
    $18,224
    $19,009
    $19,827
    $20,681
    $21,573
    $22,503
    $23,474
    $24,488
    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
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $4,791
    $2,395
    $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
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $2,495
    $100
    $100
    Taxable Income Before Depreciation
    $3,750
    $4,068
    $4,396
    $4,732
    $5,079
    $5,435
    $5,802
    $6,180
    $6,569
    $6,969
    $7,381
    $7,805
    $8,243
    $8,693
    $9,158
    $9,636
    $10,130
    $10,639
    $11,164
    $11,706
    $12,265
    $12,842
    $13,438
    $14,053
    $14,688
    $15,345
    $16,023
    $16,724
    $17,448
    $18,198
    Carry Forward Loss From Depreciation
    $1,141
    $1,964
    $2,460
    $2,618
    $2,430
    $1,885
    $974
    $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
    $3,750
    $4,068
    $4,396
    $4,732
    $5,079
    $5,435
    $5,802
    $5,865
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $4,891
    $2,495
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $315
    $1,678
    $2,078
    $2,490
    $2,914
    $3,352
    $3,802
    $4,267
    $4,746
    $5,239
    $5,748
    $6,273
    $6,815
    $7,374
    $7,951
    $8,547
    $9,162
    $9,797
    $10,454
    $11,132
    $14,228
    $17,348
    $18,098
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $101
    $537
    $665
    $797
    $933
    $1,073
    $1,217
    $1,365
    $1,519
    $1,677
    $1,839
    $2,007
    $2,181
    $2,360
    $2,544
    $2,735
    $2,932
    $3,135
    $3,345
    $3,562
    $4,553
    $5,552
    $5,791
    Tax Savings from Depreciation
    $1,200
    $1,302
    $1,407
    $1,514
    $1,625
    $1,739
    $1,857
    $1,877
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $1,565
    $799
    $32
    $32
    Cash Flow After Taxes
    $2,097
    $2,331
    $2,570
    $2,813
    $3,062
    $3,315
    $3,573
    $3,736
    $3,569
    $3,715
    $3,863
    $4,012
    $4,163
    $4,316
    $4,470
    $4,625
    $4,782
    $4,940
    $5,100
    $5,261
    $5,423
    $5,586
    $5,750
    $5,915
    $6,081
    $6,247
    $6,414
    $5,815
    $5,216
    $5,383
    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
    $145,600
    $151,424
    $157,481
    $163,780
    $170,331
    $177,145
    $184,230
    $191,600
    $199,264
    $207,234
    $215,524
    $224,145
    $233,110
    $242,435
    $252,132
    $262,217
    $272,706
    $283,614
    $294,959
    $306,757
    $319,028
    $331,789
    $345,060
    $358,863
    $373,217
    $388,146
    $403,672
    $419,818
    $436,611
    $454,076
    Cumulative Appreciation
    $5,600
    $11,424
    $17,481
    $23,780
    $30,331
    $37,145
    $44,230
    $51,600
    $59,264
    $67,234
    $75,524
    $84,145
    $93,110
    $102,435
    $112,132
    $122,217
    $132,706
    $143,614
    $154,959
    $166,757
    $179,028
    $191,789
    $205,060
    $218,863
    $233,217
    $248,146
    $263,672
    $279,818
    $296,611
    $314,076
    Cumulative Mortgage Principal Paydown
    $1,652
    $3,389
    $5,215
    $7,134
    $9,152
    $11,272
    $13,502
    $15,845
    $18,308
    $20,897
    $23,618
    $26,479
    $29,486
    $32,647
    $35,970
    $39,463
    $43,134
    $46,993
    $51,050
    $55,314
    $59,797
    $64,508
    $69,461
    $74,667
    $80,140
    $85,892
    $91,939
    $98,295
    $104,977
    $112,000
    Total Cumulative Equity
    $35,252
    $42,813
    $50,696
    $58,915
    $67,483
    $76,417
    $85,732
    $95,444
    $105,571
    $116,131
    $127,142
    $138,624
    $150,597
    $163,082
    $176,102
    $189,680
    $203,840
    $218,608
    $234,009
    $250,072
    $266,824
    $284,297
    $302,521
    $321,530
    $341,357
    $362,038
    $383,611
    $406,114
    $429,588
    $454,076
    Cumulative Cash Flow Before Taxes
    $2,097
    $4,428
    $6,998
    $9,811
    $12,873
    $16,188
    $19,761
    $23,598
    $27,703
    $32,083
    $36,742
    $41,687
    $46,922
    $52,455
    $58,290
    $64,434
    $70,892
    $77,672
    $84,780
    $92,222
    $100,004
    $108,135
    $116,620
    $125,467
    $134,682
    $144,275
    $154,251
    $164,618
    $175,386
    $186,560
    Cumulative Tax Savings From Depreciation
    $1,200
    $2,502
    $3,908
    $5,423
    $7,048
    $8,787
    $10,644
    $12,521
    $14,086
    $15,651
    $17,216
    $18,781
    $20,346
    $21,911
    $23,476
    $25,041
    $26,607
    $28,172
    $29,737
    $31,302
    $32,867
    $34,432
    $35,997
    $37,562
    $39,127
    $40,692
    $42,257
    $43,056
    $43,088
    $43,120
    Cumulative Cash Flow After Taxes
    $2,097
    $4,428
    $6,998
    $9,811
    $12,873
    $16,188
    $19,761
    $23,497
    $27,065
    $30,780
    $34,643
    $38,655
    $42,818
    $47,133
    $51,603
    $56,228
    $61,010
    $65,951
    $71,051
    $76,312
    $81,735
    $87,321
    $93,071
    $98,986
    $105,067
    $111,314
    $117,727
    $123,542
    $128,758
    $134,141
    Total Net Profit if Sold
    -
    $1,128
    $11,096
    $21,623
    $32,730
    $44,433
    $56,755
    $69,613
    $82,696
    $96,333
    $110,543
    $125,347
    $140,766
    $156,821
    $173,535
    $190,931
    $209,034
    $227,869
    $247,463
    $267,843
    $289,037
    $311,075
    $333,987
    $357,807
    $382,566
    $408,300
    $435,044
    $462,070
    $489,417
    $517,890
    Total Return on Investment if Sold
    -
    3.32%
    32.63%
    63.6%
    96.26%
    130.69%
    166.93%
    204.74%
    243.22%
    283.33%
    325.13%
    368.67%
    414.02%
    461.24%
    510.4%
    561.56%
    614.81%
    670.2%
    727.83%
    787.77%
    850.11%
    914.93%
    982.32%
    1052.37%
    1125.19%
    1200.88%
    1279.54%
    1359.03%
    1439.46%
    1523.21%
    Before-Tax Return on Investment if Held
    27.5%
    29.1%
    30.7%
    32.4%
    34.2%
    36%
    37.9%
    39.9%
    41.9%
    43.9%
    46.1%
    48.3%
    50.6%
    53%
    55.5%
    58%
    60.6%
    63.4%
    66.2%
    69.1%
    72.2%
    75.3%
    78.6%
    81.9%
    85.4%
    89%
    92.8%
    96.7%
    100.7%
    104.9%
    After-Tax Return on Investment if Held
    27.5%
    29.1%
    30.7%
    32.4%
    34.2%
    36%
    37.9%
    39.6%
    40.3%
    42%
    43.7%
    45.6%
    47.5%
    49.4%
    51.4%
    53.5%
    55.7%
    58%
    60.3%
    62.7%
    65.2%
    67.8%
    70.5%
    73.3%
    76.2%
    79.2%
    82.3%
    83.3%
    84.4%
    87.9%