Own cash-flowing rentals in top U.S. markets—from anywhere.

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 and the 4th Most Affordable Market in the U.S. (Sources: Mortgage Monitor, GoBankingRates, KC Business Journal, RentCafe).

Cornice St Spring Hill, KS

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

  • 1 Year Builder Warranty
  • 1 Year No HOA Fees
  • 1 Year Free Property Management (with use of Seller’s PM)
  • 2% Seller Paid Closing Costs

Snapshot Financials

Price:
$ 450000
Rent:
$ 2971 / mo
Taxes:

Estimated Property Taxes

$ 525
Insurance:

Estimated Insurance

$ 105
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 118.84
Lawn Care:
$ 65
Other:
$ 0
Vacancy:

Based on 7%

$ 207.97
Repairs:

Based on 5%

$ 148.55
Total:

Total Monthly Expenses

$ 1170.36
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.

$ 1,801 / 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.

4.8 %
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.

12.62

Property Features

Type:
Duplex
Condition:
New Construction
Rental Status:
Vacant
Year Built:
2026
Bedrooms:
4
Bathrooms:
3.0
Floor Area:
1947 Sq Ft
Lot Size:
n/a
Stories:
1 Story
Basement:
Finished
Parking:
2 Car Garage
RESERVE THIS PROPERTY
Agent Reservation

Kansas City Highlights

Kansas City Properties:

  • New Construction Single Family Homes
  • Tenants and Local Property Management in Place at Closing
  • Granite Countertops and Stainless Steel Appliances
  • $397,500 Starting Price
  • Special Mortgage Rates Starting Under 5%

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

New Construction
$1,798 Net Operating Income
New Construction
$1,673 Net Operating Income
New Construction
$1,755 Net Operating Income
New Construction
$1,522 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
    $450,000
    Fair Market Value
    $450,000
    Down Payment Amount
    $90,000
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $96,000
    Total Equity at Purchase
    $90,000
    Morgage Calculation
    Loan Amount
    $360,000
    Monthly Mortgage Payment
    $1,933
    First Year Mortgage Principal Paid Down
    $5,311
    First Year Mortgage Interest Paid
    $17,879

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $2,971
    Vacancy Estimate
    $208
    Gross Operating Income
    $2,763
    Property Taxes
    $525
    Insurance
    $105
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $65
    Property Management Fee
    $119
    Maintenance Estimate
    $149
    Total Operating Expenses
    $962
    Net Operating Income (NOI)
    $1,801
    Mortgage Payment
    $1,933
    Cash Flow Before Taxes
    -
    Gross Rent Multiplier (GRM)
    12.6
    Rent to Value Ratio (RV Ratio)
    0.7%
    Capitalization Rate (Cap Rate)
    4.8%
    Cash on Cash Return
    -

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $45,000
    Value of (Depreciable) Property Structure
    $405,000
    Depreciable "Cost Basis" at Purchase
    $408,000
    Annual Straight Line Depreciation of Cost Basis
    $14,836
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $14,936
    First Year Taxable Income Before Depreciation
    $3,728
    First Year Taxable Income Offset by Depreciation
    $3,728
    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
    $1,193
    First Year Left Over Depreciation
    $11,208

    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
    $35,652
    $36,365
    $37,092
    $37,834
    $38,591
    $39,363
    $40,150
    $40,953
    $41,772
    $42,607
    $43,460
    $44,329
    $45,215
    $46,120
    $47,042
    $47,983
    $48,943
    $49,921
    $50,920
    $51,938
    $52,977
    $54,037
    $55,117
    $56,220
    $57,344
    $58,491
    $59,661
    $60,854
    $62,071
    $63,312
    Vacancy Loss
    $2,496
    $2,546
    $2,596
    $2,648
    $2,701
    $2,755
    $2,810
    $2,867
    $2,924
    $2,983
    $3,042
    $3,103
    $3,165
    $3,228
    $3,293
    $3,359
    $3,426
    $3,494
    $3,564
    $3,636
    $3,708
    $3,783
    $3,858
    $3,935
    $4,014
    $4,094
    $4,176
    $4,260
    $4,345
    $4,432
    Gross Operating Income
    $33,156
    $33,819
    $34,496
    $35,186
    $35,890
    $36,607
    $37,339
    $38,086
    $38,848
    $39,625
    $40,417
    $41,226
    $42,050
    $42,891
    $43,749
    $44,624
    $45,517
    $46,427
    $47,355
    $48,303
    $49,269
    $50,254
    $51,259
    $52,284
    $53,330
    $54,397
    $55,484
    $56,594
    $57,726
    $58,881
    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
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    $6,300
    Insurance
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    $1,260
    Maintenance Assumption
    $1,783
    $1,818
    $1,855
    $1,892
    $1,930
    $1,968
    $2,007
    $2,048
    $2,089
    $2,130
    $2,173
    $2,216
    $2,261
    $2,306
    $2,352
    $2,399
    $2,447
    $2,496
    $2,546
    $2,597
    $2,649
    $2,702
    $2,756
    $2,811
    $2,867
    $2,925
    $2,983
    $3,043
    $3,104
    $3,166
    Property Management
    $1,426
    $1,455
    $1,484
    $1,513
    $1,544
    $1,575
    $1,606
    $1,638
    $1,671
    $1,704
    $1,738
    $1,773
    $1,809
    $1,845
    $1,882
    $1,919
    $1,958
    $1,997
    $2,037
    $2,078
    $2,119
    $2,161
    $2,205
    $2,249
    $2,294
    $2,340
    $2,386
    $2,434
    $2,483
    $2,532
    Owner-Paid Utilities / Landscaping
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    $780
    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
    $11,549
    $11,613
    $11,678
    $11,745
    $11,813
    $11,883
    $11,953
    $12,026
    $12,099
    $12,175
    $12,251
    $12,330
    $12,409
    $12,491
    $12,574
    $12,658
    $12,745
    $12,833
    $12,923
    $13,014
    $13,108
    $13,203
    $13,301
    $13,400
    $13,501
    $13,604
    $13,709
    $13,817
    $13,926
    $14,038
    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
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    $23,191
    Mortgage Balance at Year End
    $354,689
    $349,106
    $343,237
    $337,068
    $330,583
    $323,767
    $316,602
    $309,070
    $301,153
    $292,831
    $284,084
    $274,888
    $265,223
    $255,062
    $244,382
    $233,156
    $221,355
    $208,950
    $195,911
    $182,204
    $167,796
    $152,652
    $136,732
    $119,998
    $102,408
    $83,917
    $64,481
    $44,051
    $22,575
    -
    Debt Service Coverage Ratio
    0.93%
    0.96%
    0.98%
    1.01%
    1.04%
    1.07%
    1.09%
    1.12%
    1.15%
    1.18%
    1.21%
    1.25%
    1.28%
    1.31%
    1.34%
    1.38%
    1.41%
    1.45%
    1.48%
    1.52%
    1.56%
    1.6%
    1.64%
    1.68%
    1.72%
    1.76%
    1.8%
    1.84%
    1.89%
    1.93%
    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
    $21,608
    $22,207
    $22,818
    $23,441
    $24,076
    $24,725
    $25,386
    $26,060
    $26,748
    $27,450
    $28,166
    $28,896
    $29,641
    $30,401
    $31,175
    $31,966
    $32,772
    $33,594
    $34,433
    $35,288
    $36,161
    $37,051
    $37,959
    $38,884
    $39,829
    $40,792
    $41,775
    $42,777
    $43,800
    $44,842
    Capitalization Rate
    4.8%
    4.9%
    5.1%
    5.2%
    5.4%
    5.5%
    5.6%
    5.8%
    5.9%
    6.1%
    6.3%
    6.4%
    6.6%
    6.8%
    6.9%
    7.1%
    7.3%
    7.5%
    7.7%
    7.8%
    8%
    8.2%
    8.4%
    8.6%
    8.9%
    9.1%
    9.3%
    9.5%
    9.7%
    10%
    Cash Flow Before Taxes
    -
    -
    -
    $250
    $886
    $1,534
    $2,195
    $2,870
    $3,558
    $4,260
    $4,975
    $5,705
    $6,450
    $7,210
    $7,985
    $8,775
    $9,581
    $10,403
    $11,242
    $12,097
    $12,970
    $13,860
    $14,768
    $15,694
    $16,638
    $17,602
    $18,584
    $19,587
    $20,609
    $21,652
    Cash on Cash Return
    -
    -
    -
    0.3%
    0.9%
    1.6%
    2.3%
    3%
    3.7%
    4.4%
    5.2%
    5.9%
    6.7%
    7.5%
    8.3%
    9.1%
    10%
    10.8%
    11.7%
    12.6%
    13.5%
    14.4%
    15.4%
    16.3%
    17.3%
    18.3%
    19.4%
    20.4%
    21.5%
    22.6%
    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
    $18,000
    $18,720
    $19,469
    $20,248
    $21,057
    $21,900
    $22,776
    $23,687
    $24,634
    $25,620
    $26,644
    $27,710
    $28,819
    $29,971
    $31,170
    $32,417
    $33,714
    $35,062
    $36,465
    $37,923
    $39,440
    $41,018
    $42,659
    $44,365
    $46,139
    $47,985
    $49,904
    $51,901
    $53,977
    $56,136
    Mortgage Principal Pay Down
    $5,311
    $5,583
    $5,869
    $6,169
    $6,485
    $6,816
    $7,165
    $7,532
    $7,917
    $8,322
    $8,748
    $9,195
    $9,666
    $10,160
    $10,680
    $11,227
    $11,801
    $12,405
    $13,039
    $13,706
    $14,408
    $15,145
    $15,920
    $16,734
    $17,590
    $18,490
    $19,436
    $20,431
    $21,476
    $22,575
    Total Equity Growth
    $23,311
    $24,303
    $25,337
    $26,416
    $27,542
    $28,716
    $29,941
    $31,218
    $32,551
    $33,942
    $35,392
    $36,906
    $38,484
    $40,132
    $41,850
    $43,644
    $45,515
    $47,467
    $49,504
    $51,630
    $53,848
    $56,163
    $58,578
    $61,099
    $63,730
    $66,475
    $69,341
    $72,331
    $75,453
    $78,710
    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
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $14,936
    $7,468
    $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
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $7,568
    $100
    $100
    Taxable Income Before Depreciation
    $3,728
    $4,599
    $5,496
    $6,419
    $7,370
    $8,350
    $9,360
    $10,401
    $11,475
    $12,582
    $13,723
    $14,901
    $16,116
    $17,370
    $18,665
    $20,001
    $21,382
    $22,808
    $24,281
    $25,804
    $27,378
    $29,005
    $30,687
    $32,428
    $34,229
    $36,092
    $38,021
    $40,017
    $42,085
    $44,226
    Carry Forward Loss From Depreciation
    $11,308
    $21,745
    $31,286
    $39,904
    $47,570
    $54,256
    $59,932
    $64,567
    $68,128
    $70,583
    $71,896
    $72,032
    $70,952
    $68,619
    $64,990
    $60,025
    $53,679
    $45,908
    $36,663
    $25,895
    $13,554
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Taxable Income Offset by Depreciation
    $3,728
    $4,599
    $5,496
    $6,419
    $7,370
    $8,350
    $9,360
    $10,401
    $11,475
    $12,582
    $13,723
    $14,901
    $16,116
    $17,370
    $18,665
    $20,001
    $21,382
    $22,808
    $24,281
    $25,804
    $27,378
    $28,591
    $15,036
    $15,036
    $15,036
    $15,036
    $15,036
    $7,568
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $414
    $15,651
    $17,392
    $19,192
    $21,056
    $22,984
    $32,449
    $41,985
    $44,126
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $133
    $5,008
    $5,565
    $6,141
    $6,738
    $7,355
    $10,384
    $13,435
    $14,120
    Tax Savings from Depreciation
    $1,193
    $1,472
    $1,759
    $2,054
    $2,358
    $2,672
    $2,995
    $3,328
    $3,672
    $4,026
    $4,391
    $4,768
    $5,157
    $5,558
    $5,973
    $6,400
    $6,842
    $7,299
    $7,770
    $8,257
    $8,761
    $9,149
    $4,812
    $4,812
    $4,812
    $4,812
    $4,812
    $2,422
    $32
    $32
    Cash Flow After Taxes
    -
    -
    -
    $250
    $886
    $1,534
    $2,195
    $2,870
    $3,558
    $4,260
    $4,975
    $5,705
    $6,450
    $7,210
    $7,985
    $8,775
    $9,581
    $10,403
    $11,242
    $12,097
    $12,970
    $13,727
    $9,759
    $10,128
    $10,497
    $10,864
    $11,229
    $9,203
    $7,174
    $7,531
    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
    $468,000
    $486,720
    $506,189
    $526,436
    $547,494
    $569,394
    $592,169
    $615,856
    $640,490
    $666,110
    $692,754
    $720,464
    $749,283
    $779,254
    $810,425
    $842,842
    $876,555
    $911,617
    $948,082
    $986,005
    $1,025,446
    $1,066,463
    $1,109,122
    $1,153,487
    $1,199,626
    $1,247,611
    $1,297,516
    $1,349,416
    $1,403,393
    $1,459,529
    Cumulative Appreciation
    $18,000
    $36,720
    $56,189
    $76,436
    $97,494
    $119,394
    $142,169
    $165,856
    $190,490
    $216,110
    $242,754
    $270,464
    $299,283
    $329,254
    $360,425
    $392,842
    $426,555
    $461,617
    $498,082
    $536,005
    $575,446
    $616,463
    $659,122
    $703,487
    $749,626
    $797,611
    $847,516
    $899,416
    $953,393
    $1,009,529
    Cumulative Mortgage Principal Paydown
    $5,311
    $10,894
    $16,763
    $22,932
    $29,417
    $36,233
    $43,398
    $50,930
    $58,847
    $67,169
    $75,916
    $85,112
    $94,777
    $104,938
    $115,618
    $126,844
    $138,645
    $151,050
    $164,089
    $177,796
    $192,204
    $207,348
    $223,268
    $240,002
    $257,592
    $276,083
    $295,519
    $315,949
    $337,425
    $360,000
    Total Cumulative Equity
    $113,311
    $137,614
    $162,952
    $189,368
    $216,910
    $245,626
    $275,567
    $306,786
    $339,337
    $373,278
    $408,671
    $445,576
    $484,061
    $524,192
    $566,043
    $609,686
    $655,201
    $702,668
    $752,172
    $803,801
    $857,649
    $913,812
    $972,390
    $1,033,489
    $1,097,219
    $1,163,694
    $1,233,035
    $1,305,366
    $1,380,819
    $1,459,529
    Cumulative Cash Flow Before Taxes
    -
    -
    -
    -
    -
    -
    $1,925
    $4,794
    $8,352
    $12,612
    $17,587
    $23,293
    $29,743
    $36,953
    $44,937
    $53,712
    $63,293
    $73,697
    $84,939
    $97,036
    $110,006
    $123,866
    $138,634
    $154,328
    $170,966
    $188,567
    $207,152
    $226,738
    $247,347
    $268,999
    Cumulative Tax Savings From Depreciation
    $1,193
    $2,665
    $4,423
    $6,477
    $8,836
    $11,508
    $14,503
    $17,832
    $21,504
    $25,530
    $29,921
    $34,689
    $39,847
    $45,405
    $51,378
    $57,778
    $64,620
    $71,919
    $79,689
    $87,946
    $96,707
    $105,856
    $110,668
    $115,479
    $120,291
    $125,103
    $129,914
    $132,336
    $132,368
    $132,400
    Cumulative Cash Flow After Taxes
    -
    -
    -
    -
    -
    -
    $1,925
    $4,794
    $8,352
    $12,612
    $17,587
    $23,293
    $29,743
    $36,953
    $44,937
    $53,712
    $63,293
    $73,697
    $84,939
    $97,036
    $110,006
    $123,733
    $133,493
    $143,621
    $154,118
    $164,982
    $176,211
    $185,414
    $192,588
    $200,119
    Total Net Profit if Sold
    -
    $110
    $23,517
    $48,563
    $75,306
    $103,804
    $134,118
    $166,312
    $200,450
    $236,602
    $274,837
    $315,232
    $357,861
    $402,805
    $450,146
    $499,971
    $552,369
    $607,435
    $665,264
    $725,957
    $789,619
    $856,228
    $921,153
    $988,831
    $1,059,367
    $1,132,867
    $1,209,445
    $1,286,827
    $1,365,135
    $1,446,886
    Total Return on Investment if Sold
    -
    0.11%
    24.5%
    50.59%
    78.44%
    108.13%
    139.71%
    173.24%
    208.8%
    246.46%
    286.29%
    328.37%
    372.77%
    419.59%
    468.9%
    520.8%
    575.38%
    632.74%
    692.98%
    756.2%
    822.52%
    891.9%
    959.53%
    1030.03%
    1103.51%
    1180.07%
    1259.84%
    1340.44%
    1422.02%
    1507.17%
    Before-Tax Return on Investment if Held
    22.6%
    24.3%
    26%
    27.8%
    29.6%
    31.5%
    33.5%
    35.5%
    37.6%
    39.8%
    42%
    44.4%
    46.8%
    49.3%
    51.9%
    54.6%
    57.4%
    60.3%
    63.3%
    66.4%
    69.6%
    72.9%
    76.4%
    80%
    83.7%
    87.6%
    91.6%
    95.7%
    100.1%
    104.5%
    After-Tax Return on Investment if Held
    22.6%
    24.3%
    26%
    27.8%
    29.6%
    31.5%
    33.5%
    35.5%
    37.6%
    39.8%
    42%
    44.4%
    46.8%
    49.3%
    51.9%
    54.6%
    57.4%
    60.3%
    63.3%
    66.4%
    69.6%
    72.8%
    71.2%
    74.2%
    77.3%
    80.6%
    83.9%
    84.9%
    86.1%
    89.8%