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

Welcome to Wichita!

ABOUT Wichita

Wichita, Kansas is a smaller market with big advantages over larger metro areas. Unlike big cities where Wall Street firms have driven up prices, Wichita’s cost of housing is still 34% below the national average and the rent-to-value ratios remain strong. It is also a regional economic hub anchored by world-class aerospace and advanced manufacturing employers with a steadily growing population. Wichita’s housing market continues to appreciate year over year, showing consistent growth without the wild swings seen on the coasts. On top of that, Wichita’s overall cost of living is 11% lower than the national average.

W Elk Ridge Ave Goddard, KS

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

  • 1 Year Builder Warranty
  • Manufacturer Warranties
  • 1 Year No HOA Fees
  • 1 Year Free Property Management (with use of Seller’s PM)

Snapshot Financials

Price:
$ 226500
Rent:
$ 1695 / mo
Taxes:

Estimated Property Taxes

$ 200
Insurance:

Estimated Insurance

$ 70.8333
HOA Fee:

Home Owners Association Fee

$ 125
PM Fee:

Property Management Fee

$ 67.8
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 5%

$ 84.75
Repairs:

Based on 4%

$ 67.8
Total:

Total Monthly Expenses

$ 616.183
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.

$ 1,079 / 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.

5.7 %
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.

11.14

Property Features

Type:
Duplex
Condition:
New Construction
Rental Status:
Currently Rented
Year Built:
2025
Bedrooms:
3
Bathrooms:
2.0
Floor Area:
1368 Sq Ft
Lot Size:
n/a
Stories:
1 Story
Basement:
Unknown
Parking:
2 Car Garage
RESERVE THIS PROPERTY
Agent Reservation

Seller's Additional Notes

Brand new Class A duplex. Each unit is 3-bedroom, 2-bathroom, 2-car garage and are located in the charming town of Goddard, KS (suburb of Wichita). This property boasts a range of modern amenities that cater to a comfortable and convenient lifestyle. The home features a spacious fenced yard, perfect for outdoor activities and secure off-street parking in a 2-car garage. Inside, you’ll find washer/dryer connections for your laundry needs, and a kitchen equipped with stainless steel appliances, including a gas range, for all your culinary adventures. The kitchen is further enhanced with sleek quartz countertops, adding a touch of elegance to the space. The home also comes with an irrigation system, ensuring a lush and green yard all year round. 

Wichita Highlights

Wichita Properties:

  • New Construction Duplexes and Townhomes in Class A Neighborhoods
  • Quartz Countertops and Stainless Steel Appliances
  • Tenants and Local Property Management in Place
  • 5.5%+ Average Cap Rates
  • $217,500 Starting Purchase Price

Wichita Market:

  • Cost of living 11% below the national average
  • Cost of housing 34% below the national average.
  • Economy anchored by world-class aerospace and manufacturing companies
  • Ranked #1 MSA for % of “very high-tech” manufacturing jobs
  • Excellent K-12 school districts that consistently attract families.

Similar
Properties

Maverick Property Vault

$1,056 Net Operating Income
$1,091 Net Operating Income
$1,174 Net Operating Income
$2,075 Net Operating Income
$2,116 Net Operating Income
$2,046 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
    $226,500
    Fair Market Value
    $230,000
    Down Payment Amount
    $45,300
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $51,300
    Total Equity at Purchase
    $48,800
    Morgage Calculation
    Loan Amount
    $181,200
    Monthly Mortgage Payment
    $973
    First Year Mortgage Principal Paid Down
    $2,673
    First Year Mortgage Interest Paid
    $8,999

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $1,695
    Vacancy Estimate
    $85
    Gross Operating Income
    $1,610
    Property Taxes
    $200
    Insurance
    $71
    Other Expense
    $125
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $68
    Maintenance Estimate
    $68
    Total Operating Expenses
    $532
    Net Operating Income (NOI)
    $1,079
    Mortgage Payment
    $973
    Cash Flow Before Taxes
    $106
    Gross Rent Multiplier (GRM)
    11.1
    Rent to Value Ratio (RV Ratio)
    0.7%
    Capitalization Rate (Cap Rate)
    5.7%
    Cash on Cash Return
    2.5%

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $22,650
    Value of (Depreciable) Property Structure
    $203,850
    Depreciable "Cost Basis" at Purchase
    $206,850
    Annual Straight Line Depreciation of Cost Basis
    $7,522
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $7,622
    First Year Taxable Income Before Depreciation
    $3,945
    First Year Taxable Income Offset by Depreciation
    $3,945
    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
    $1,262
    First Year Left Over Depreciation
    $3,677

    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
    $20,340
    $20,747
    $21,162
    $21,585
    $22,017
    $22,457
    $22,906
    $23,364
    $23,832
    $24,308
    $24,794
    $25,290
    $25,796
    $26,312
    $26,838
    $27,375
    $27,922
    $28,481
    $29,051
    $29,632
    $30,224
    $30,829
    $31,445
    $32,074
    $32,716
    $33,370
    $34,037
    $34,718
    $35,412
    $36,121
    Vacancy Loss
    $1,017
    $1,037
    $1,058
    $1,079
    $1,101
    $1,123
    $1,145
    $1,168
    $1,192
    $1,215
    $1,240
    $1,265
    $1,290
    $1,316
    $1,342
    $1,369
    $1,396
    $1,424
    $1,453
    $1,482
    $1,511
    $1,541
    $1,572
    $1,604
    $1,636
    $1,668
    $1,702
    $1,736
    $1,771
    $1,806
    Gross Operating Income
    $19,323
    $19,709
    $20,104
    $20,506
    $20,916
    $21,334
    $21,761
    $22,196
    $22,640
    $23,093
    $23,555
    $24,026
    $24,506
    $24,996
    $25,496
    $26,006
    $26,526
    $27,057
    $27,598
    $28,150
    $28,713
    $29,287
    $29,873
    $30,470
    $31,080
    $31,701
    $32,335
    $32,982
    $33,642
    $34,315
    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
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    $2,400
    Insurance
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    $852
    Maintenance Assumption
    $814
    $830
    $846
    $863
    $881
    $898
    $916
    $935
    $953
    $972
    $992
    $1,012
    $1,032
    $1,052
    $1,074
    $1,095
    $1,117
    $1,139
    $1,162
    $1,185
    $1,209
    $1,233
    $1,258
    $1,283
    $1,309
    $1,335
    $1,361
    $1,389
    $1,416
    $1,445
    Property Management
    $814
    $830
    $846
    $863
    $881
    $898
    $916
    $935
    $953
    $972
    $992
    $1,012
    $1,032
    $1,052
    $1,074
    $1,095
    $1,117
    $1,139
    $1,162
    $1,185
    $1,209
    $1,233
    $1,258
    $1,283
    $1,309
    $1,335
    $1,361
    $1,389
    $1,416
    $1,445
    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
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    $1,500
    Total Operating Expenses
    $6,379
    $6,412
    $6,445
    $6,479
    $6,513
    $6,549
    $6,584
    $6,621
    $6,659
    $6,697
    $6,736
    $6,775
    $6,816
    $6,857
    $6,899
    $6,942
    $6,986
    $7,030
    $7,076
    $7,123
    $7,170
    $7,218
    $7,268
    $7,318
    $7,369
    $7,422
    $7,475
    $7,529
    $7,585
    $7,642
    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
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    $11,673
    Mortgage Balance at Year End
    $178,527
    $175,717
    $172,763
    $169,658
    $166,394
    $162,963
    $159,356
    $155,565
    $151,581
    $147,392
    $142,989
    $138,360
    $133,495
    $128,381
    $123,006
    $117,355
    $111,415
    $105,171
    $98,608
    $91,709
    $84,458
    $76,835
    $68,822
    $60,399
    $51,545
    $42,238
    $32,456
    $22,172
    $11,363
    -
    Debt Service Coverage Ratio
    1.11%
    1.14%
    1.17%
    1.2%
    1.23%
    1.27%
    1.3%
    1.33%
    1.37%
    1.4%
    1.44%
    1.48%
    1.52%
    1.55%
    1.59%
    1.63%
    1.67%
    1.72%
    1.76%
    1.8%
    1.85%
    1.89%
    1.94%
    1.98%
    2.03%
    2.08%
    2.13%
    2.18%
    2.23%
    2.29%
    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
    $12,944
    $13,298
    $13,659
    $14,027
    $14,403
    $14,786
    $15,176
    $15,575
    $15,981
    $16,396
    $16,819
    $17,251
    $17,691
    $18,139
    $18,597
    $19,064
    $19,541
    $20,026
    $20,522
    $21,027
    $21,543
    $22,069
    $22,605
    $23,152
    $23,711
    $24,280
    $24,860
    $25,453
    $26,057
    $26,673
    Capitalization Rate
    5.7%
    5.9%
    6%
    6.2%
    6.4%
    6.5%
    6.7%
    6.9%
    7.1%
    7.2%
    7.4%
    7.6%
    7.8%
    8%
    8.2%
    8.4%
    8.6%
    8.8%
    9.1%
    9.3%
    9.5%
    9.7%
    10%
    10.2%
    10.5%
    10.7%
    11%
    11.2%
    11.5%
    11.8%
    Cash Flow Before Taxes
    $1,271
    $1,625
    $1,986
    $2,354
    $2,730
    $3,113
    $3,504
    $3,902
    $4,309
    $4,723
    $5,146
    $5,578
    $6,018
    $6,467
    $6,925
    $7,392
    $7,868
    $8,354
    $8,849
    $9,355
    $9,870
    $10,396
    $10,933
    $11,480
    $12,038
    $12,607
    $13,188
    $13,780
    $14,384
    $15,000
    Cash on Cash Return
    2.5%
    3.2%
    3.9%
    4.6%
    5.3%
    6.1%
    6.8%
    7.6%
    8.4%
    9.2%
    10%
    10.9%
    11.7%
    12.6%
    13.5%
    14.4%
    15.3%
    16.3%
    17.3%
    18.2%
    19.2%
    20.3%
    21.3%
    22.4%
    23.5%
    24.6%
    25.7%
    26.9%
    28%
    29.2%
    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
    $9,200
    $9,568
    $9,951
    $10,349
    $10,763
    $11,193
    $11,641
    $12,107
    $12,591
    $13,094
    $13,618
    $14,163
    $14,729
    $15,319
    $15,931
    $16,569
    $17,231
    $17,921
    $18,638
    $19,383
    $20,158
    $20,965
    $21,803
    $22,675
    $23,582
    $24,526
    $25,507
    $26,527
    $27,588
    $28,692
    Mortgage Principal Pay Down
    $2,673
    $2,810
    $2,954
    $3,105
    $3,264
    $3,431
    $3,606
    $3,791
    $3,985
    $4,189
    $4,403
    $4,628
    $4,865
    $5,114
    $5,376
    $5,651
    $5,940
    $6,244
    $6,563
    $6,899
    $7,252
    $7,623
    $8,013
    $8,423
    $8,854
    $9,307
    $9,783
    $10,283
    $10,810
    $11,363
    Total Equity Growth
    $11,873
    $12,378
    $12,905
    $13,454
    $14,027
    $14,624
    $15,247
    $15,897
    $16,576
    $17,283
    $18,021
    $18,791
    $19,595
    $20,433
    $21,307
    $22,219
    $23,171
    $24,164
    $25,201
    $26,282
    $27,410
    $28,588
    $29,816
    $31,098
    $32,436
    $33,832
    $35,290
    $36,810
    $38,398
    $40,054
    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
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $7,622
    $3,811
    $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
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $3,911
    $100
    $100
    Taxable Income Before Depreciation
    $3,945
    $4,435
    $4,940
    $5,459
    $5,994
    $6,544
    $7,110
    $7,693
    $8,294
    $8,912
    $9,549
    $10,206
    $10,883
    $11,581
    $12,300
    $13,042
    $13,808
    $14,597
    $15,412
    $16,254
    $17,122
    $18,019
    $18,946
    $19,903
    $20,892
    $21,914
    $22,971
    $24,063
    $25,194
    $26,363
    Carry Forward Loss From Depreciation
    $3,777
    $7,064
    $9,846
    $12,108
    $13,836
    $15,014
    $15,626
    $15,655
    $15,083
    $13,892
    $12,065
    $9,580
    $6,419
    $2,560
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Taxable Income Offset by Depreciation
    $3,945
    $4,435
    $4,940
    $5,459
    $5,994
    $6,544
    $7,110
    $7,693
    $8,294
    $8,912
    $9,549
    $10,206
    $10,883
    $11,581
    $10,282
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $7,722
    $3,911
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $2,018
    $5,320
    $6,086
    $6,876
    $7,691
    $8,532
    $9,400
    $10,297
    $11,224
    $12,181
    $13,170
    $14,192
    $15,249
    $20,153
    $25,094
    $26,263
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $646
    $1,703
    $1,947
    $2,200
    $2,461
    $2,730
    $3,008
    $3,295
    $3,592
    $3,898
    $4,214
    $4,541
    $4,880
    $6,449
    $8,030
    $8,404
    Tax Savings from Depreciation
    $1,262
    $1,419
    $1,581
    $1,747
    $1,918
    $2,094
    $2,275
    $2,462
    $2,654
    $2,852
    $3,056
    $3,266
    $3,483
    $3,706
    $3,290
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $2,471
    $1,251
    $32
    $32
    Cash Flow After Taxes
    $1,271
    $1,625
    $1,986
    $2,354
    $2,730
    $3,113
    $3,504
    $3,902
    $4,309
    $4,723
    $5,146
    $5,578
    $6,018
    $6,467
    $6,279
    $5,689
    $5,920
    $6,154
    $6,388
    $6,625
    $6,862
    $7,101
    $7,341
    $7,582
    $7,824
    $8,066
    $8,308
    $7,331
    $6,354
    $6,596
    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
    $239,200
    $248,768
    $258,719
    $269,067
    $279,830
    $291,023
    $302,664
    $314,771
    $327,362
    $340,456
    $354,074
    $368,237
    $382,967
    $398,286
    $414,217
    $430,786
    $448,017
    $465,938
    $484,575
    $503,958
    $524,117
    $545,081
    $566,885
    $589,560
    $613,142
    $637,668
    $663,175
    $689,702
    $717,290
    $745,981
    Cumulative Appreciation
    $9,200
    $18,768
    $28,719
    $39,067
    $49,830
    $61,023
    $72,664
    $84,771
    $97,362
    $110,456
    $124,074
    $138,237
    $152,967
    $168,286
    $184,217
    $200,786
    $218,017
    $235,938
    $254,575
    $273,958
    $294,117
    $315,081
    $336,885
    $359,560
    $383,142
    $407,668
    $433,175
    $459,702
    $487,290
    $515,981
    Cumulative Mortgage Principal Paydown
    $2,673
    $5,483
    $8,437
    $11,542
    $14,806
    $18,237
    $21,844
    $25,635
    $29,619
    $33,808
    $38,211
    $42,840
    $47,705
    $52,819
    $58,194
    $63,845
    $69,785
    $76,029
    $82,592
    $89,491
    $96,742
    $104,365
    $112,378
    $120,801
    $129,655
    $138,962
    $148,744
    $159,028
    $169,837
    $181,200
    Total Cumulative Equity
    $60,673
    $73,051
    $85,956
    $99,410
    $113,437
    $128,061
    $143,308
    $159,205
    $175,781
    $193,064
    $211,086
    $229,877
    $249,472
    $269,904
    $291,211
    $313,431
    $336,602
    $360,766
    $385,967
    $412,249
    $439,659
    $468,247
    $498,063
    $529,161
    $561,597
    $595,430
    $630,719
    $667,530
    $705,927
    $745,981
    Cumulative Cash Flow Before Taxes
    $1,271
    $2,896
    $4,882
    $7,237
    $9,966
    $13,079
    $16,583
    $20,485
    $24,794
    $29,518
    $34,664
    $40,242
    $46,260
    $52,727
    $59,651
    $67,043
    $74,911
    $83,264
    $92,114
    $101,468
    $111,339
    $121,735
    $132,668
    $144,148
    $156,186
    $168,793
    $181,981
    $195,761
    $210,145
    $225,145
    Cumulative Tax Savings From Depreciation
    $1,262
    $2,682
    $4,262
    $6,009
    $7,927
    $10,021
    $12,297
    $14,758
    $17,412
    $20,264
    $23,320
    $26,586
    $30,069
    $33,774
    $37,065
    $39,536
    $42,007
    $44,478
    $46,949
    $49,420
    $51,891
    $54,362
    $56,833
    $59,304
    $61,775
    $64,246
    $66,717
    $67,968
    $68,000
    $68,032
    Cumulative Cash Flow After Taxes
    $1,271
    $2,896
    $4,882
    $7,237
    $9,966
    $13,079
    $16,583
    $20,485
    $24,794
    $29,518
    $34,664
    $40,242
    $46,260
    $52,727
    $59,005
    $64,694
    $70,615
    $76,768
    $83,157
    $89,781
    $96,643
    $103,745
    $111,086
    $118,668
    $126,491
    $134,557
    $142,865
    $150,196
    $156,550
    $163,147
    Total Net Profit if Sold
    -
    $4,746
    $18,841
    $33,821
    $49,716
    $66,558
    $84,378
    $103,209
    $123,086
    $144,045
    $166,124
    $189,360
    $213,794
    $239,468
    $265,779
    $292,362
    $320,075
    $348,960
    $379,058
    $410,413
    $443,073
    $477,085
    $512,498
    $549,364
    $587,737
    $627,673
    $669,230
    $711,250
    $753,795
    $798,150
    Total Return on Investment if Sold
    -
    9.25%
    36.73%
    65.93%
    96.91%
    129.74%
    164.48%
    201.19%
    239.93%
    280.79%
    323.83%
    369.12%
    416.75%
    466.8%
    518.09%
    569.91%
    623.93%
    680.23%
    738.9%
    800.03%
    863.69%
    929.99%
    999.02%
    1070.88%
    1145.69%
    1223.53%
    1304.54%
    1386.45%
    1469.39%
    1555.85%
    Before-Tax Return on Investment if Held
    25.6%
    27.3%
    29%
    30.8%
    32.7%
    34.6%
    36.6%
    38.6%
    40.7%
    42.9%
    45.2%
    47.5%
    49.9%
    52.4%
    55%
    57.7%
    60.5%
    63.4%
    66.4%
    69.5%
    72.7%
    76%
    79.4%
    83%
    86.7%
    90.5%
    94.5%
    98.6%
    102.9%
    107.3%
    After-Tax Return on Investment if Held
    25.6%
    27.3%
    29%
    30.8%
    32.7%
    34.6%
    36.6%
    38.6%
    40.7%
    42.9%
    45.2%
    47.5%
    49.9%
    52.4%
    53.8%
    54.4%
    56.7%
    59.1%
    61.6%
    64.1%
    66.8%
    69.6%
    72.4%
    75.4%
    78.5%
    81.7%
    85%
    86%
    87.2%
    90.9%