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”.

Oakmont Avenue Baltimore, MD

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

Seller warranties:

  • 1 year workmanship warranty

Manufacturer warranties:

  • 1 Year on new appliances
  • 8 Years on new HVAC
  • 20 Years on new Roof

Snapshot Financials

Price:
$ 202000
Rent:
$ 1800 / mo
Taxes:

Estimated Property Taxes

$ 108.333
Insurance:

Estimated Insurance

$ 800
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 108
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 126
Repairs:

Based on 5%

$ 90
Total:

Total Monthly Expenses

$ 499
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.

$ 1301 / 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.

7.73 %
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.

9.35

Property Features

Type:
Townhouse
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:
1122 Sq Ft
Lot Size:
2,160 Sq Ft
Stories:
2 Stories
Basement:
Unfinished
Parking:
Off-Street Parking
RESERVE THIS PROPERTY

Seller's Additional Notes

This property is very close to Pimlico and Sinai Hospital, in a great neighborhood off of the Park Heights corridor where major redevelopment is under way. It is in close proximity to the Maryland Zoo, and Baltimore City Community College. There are significant residential and commercial projects taking place throughout this area. This area is also quickly appreciating. There is a local rec center close by, several parks and churches, as well as major shopping. The location is convenient to get downtown or out to the Beltway (695), which is ideal for commuters.

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

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
$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 any field LABEL to view a definition.
    Click CALCULATE to update financial calculations on ALL TABS.
    Purchase
    Monthly Cashflow
    Tax Benefits
    Future Assumptions

    INSTRUCTIONS

    Click into any Investor INPUTS (THE ORANGE FIELDS) to modify.
    Click any field LABEL to view a definition.
    Click CALCULATE to update financial calculations on ALL TABS.
    Cash to Purchase
    Purchase Price
    $202,000
    Fair Market Value
    $202,000
    Down Payment Amount
    $40,400
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $46,400
    Total Equity at Purchase
    $40,400
    Morgage Calculation
    Loan Amount
    $161,600
    Monthly Mortgage Payment
    $868
    First Year Mortgage Principal Paid Down
    $2,384
    First Year Mortgage Interest Paid
    $8,026

    INSTRUCTIONS

    Click into any Investor INPUTS (THE ORANGE FIELDS) to modify.
    Click any field LABEL to view a definition.
    Click CALCULATE to update financial calculations on ALL TABS.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $1,800
    Vacancy Estimate
    $126
    Gross Operating Income
    $1,674
    Property Taxes
    $150
    Insurance
    $50
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $180
    Maintenance Estimate
    $90
    Total Operating Expenses
    $470
    Net Operating Income (NOI)
    $1,204
    Mortgage Payment
    $868
    Cash Flow Before Taxes
    $336
    Gross Rent Multiplier (GRM)
    9.4
    Rent to Value Ratio (RV Ratio)
    0.9%
    Capitalization Rate (Cap Rate)
    7.2%
    Cash on Cash Return
    8.7%

    INSTRUCTIONS

    Click into any Investor INPUTS (THE ORANGE FIELDS) to modify.
    Click any field LABEL to view a definition.
    Click CALCULATE to update financial calculations on ALL TABS.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $20,200
    Value of (Depreciable) Property Structure
    $181,800
    Depreciable "Cost Basis" at Purchase
    $184,800
    Annual Straight Line Depreciation of Cost Basis
    $6,720
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $6,820
    First Year Taxable Income Before Depreciation
    $6,422
    First Year Taxable Income Offset by Depreciation
    $6,422
    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
    $2,055
    First Year Left Over Depreciation
    $398

    INSTRUCTIONS

    Click into any Investor INPUTS (THE ORANGE FIELDS) to modify.
    Click any field LABEL to view a definition.
    Click CALCULATE to update financial calculations on ALL TABS.
    (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
    $21,600
    $22,032
    $22,473
    $22,922
    $23,381
    $23,848
    $24,325
    $24,812
    $25,308
    $25,814
    $26,330
    $26,857
    $27,394
    $27,942
    $28,501
    $29,071
    $29,652
    $30,245
    $30,850
    $31,467
    $32,096
    $32,738
    $33,393
    $34,061
    $34,742
    $35,437
    $36,146
    $36,869
    $37,606
    $38,358
    Vacancy Loss
    $1,512
    $1,542
    $1,573
    $1,605
    $1,637
    $1,669
    $1,703
    $1,737
    $1,772
    $1,807
    $1,843
    $1,880
    $1,918
    $1,956
    $1,995
    $2,035
    $2,076
    $2,117
    $2,160
    $2,203
    $2,247
    $2,292
    $2,338
    $2,384
    $2,432
    $2,481
    $2,530
    $2,581
    $2,632
    $2,685
    Gross Operating Income
    $20,088
    $20,490
    $20,900
    $21,318
    $21,744
    $22,179
    $22,622
    $23,075
    $23,536
    $24,007
    $24,487
    $24,977
    $25,476
    $25,986
    $26,506
    $27,036
    $27,577
    $28,128
    $28,691
    $29,264
    $29,850
    $30,447
    $31,056
    $31,677
    $32,310
    $32,956
    $33,616
    $34,288
    $34,974
    $35,673
    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
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    $1,800
    Insurance
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    $600
    Maintenance Assumption
    $1,080
    $1,102
    $1,124
    $1,146
    $1,169
    $1,192
    $1,216
    $1,241
    $1,265
    $1,291
    $1,317
    $1,343
    $1,370
    $1,397
    $1,425
    $1,454
    $1,483
    $1,512
    $1,543
    $1,573
    $1,605
    $1,637
    $1,670
    $1,703
    $1,737
    $1,772
    $1,807
    $1,843
    $1,880
    $1,918
    Property Management
    $2,160
    $2,203
    $2,247
    $2,292
    $2,338
    $2,385
    $2,433
    $2,481
    $2,531
    $2,581
    $2,633
    $2,686
    $2,739
    $2,794
    $2,850
    $2,907
    $2,965
    $3,025
    $3,085
    $3,147
    $3,210
    $3,274
    $3,339
    $3,406
    $3,474
    $3,544
    $3,615
    $3,687
    $3,761
    $3,836
    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
    $5,640
    $5,705
    $5,771
    $5,838
    $5,907
    $5,977
    $6,049
    $6,122
    $6,196
    $6,272
    $6,350
    $6,429
    $6,509
    $6,591
    $6,675
    $6,761
    $6,848
    $6,937
    $7,028
    $7,120
    $7,214
    $7,311
    $7,409
    $7,509
    $7,611
    $7,716
    $7,822
    $7,930
    $8,041
    $8,154
    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
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    $10,410
    Mortgage Balance at Year End
    $159,216
    $156,710
    $154,075
    $151,306
    $148,395
    $145,335
    $142,119
    $138,738
    $135,184
    $131,449
    $127,522
    $123,394
    $119,055
    $114,495
    $109,700
    $104,661
    $99,364
    $93,795
    $87,942
    $81,789
    $75,322
    $68,524
    $61,377
    $53,866
    $45,970
    $37,670
    $28,945
    $19,774
    $10,134
    -
    Debt Service Coverage Ratio
    1.39%
    1.42%
    1.45%
    1.49%
    1.52%
    1.56%
    1.59%
    1.63%
    1.67%
    1.7%
    1.74%
    1.78%
    1.82%
    1.86%
    1.9%
    1.95%
    1.99%
    2.04%
    2.08%
    2.13%
    2.17%
    2.22%
    2.27%
    2.32%
    2.37%
    2.42%
    2.48%
    2.53%
    2.59%
    2.64%
    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
    $14,448
    $14,785
    $15,129
    $15,479
    $15,837
    $16,202
    $16,574
    $16,953
    $17,340
    $17,735
    $18,138
    $18,548
    $18,967
    $19,395
    $19,831
    $20,275
    $20,729
    $21,191
    $21,663
    $22,144
    $22,635
    $23,136
    $23,647
    $24,168
    $24,699
    $25,241
    $25,794
    $26,358
    $26,933
    $27,519
    Capitalization Rate
    7.2%
    7.3%
    7.5%
    7.7%
    7.8%
    8%
    8.2%
    8.4%
    8.6%
    8.8%
    9%
    9.2%
    9.4%
    9.6%
    9.8%
    10%
    10.3%
    10.5%
    10.7%
    11%
    11.2%
    11.5%
    11.7%
    12%
    12.2%
    12.5%
    12.8%
    13%
    13.3%
    13.6%
    Cash Flow Before Taxes
    $4,038
    $4,375
    $4,719
    $5,069
    $5,427
    $5,792
    $6,164
    $6,543
    $6,930
    $7,325
    $7,728
    $8,138
    $8,557
    $8,985
    $9,421
    $9,865
    $10,319
    $10,781
    $11,253
    $11,734
    $12,225
    $12,726
    $13,237
    $13,758
    $14,289
    $14,831
    $15,384
    $15,948
    $16,523
    $17,109
    Cash on Cash Return
    8.7%
    9.4%
    10.2%
    10.9%
    11.7%
    12.5%
    13.3%
    14.1%
    14.9%
    15.8%
    16.7%
    17.5%
    18.4%
    19.4%
    20.3%
    21.3%
    22.2%
    23.2%
    24.3%
    25.3%
    26.3%
    27.4%
    28.5%
    29.6%
    30.8%
    32%
    33.2%
    34.4%
    35.6%
    36.9%
    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
    $8,080
    $8,403
    $8,739
    $9,089
    $9,452
    $9,831
    $10,224
    $10,633
    $11,058
    $11,500
    $11,960
    $12,439
    $12,936
    $13,454
    $13,992
    $14,552
    $15,134
    $15,739
    $16,369
    $17,023
    $17,704
    $18,412
    $19,149
    $19,915
    $20,711
    $21,540
    $22,402
    $23,298
    $24,230
    $25,199
    Mortgage Principal Pay Down
    $2,384
    $2,506
    $2,634
    $2,769
    $2,911
    $3,060
    $3,216
    $3,381
    $3,554
    $3,736
    $3,927
    $4,128
    $4,339
    $4,561
    $4,794
    $5,039
    $5,297
    $5,568
    $5,853
    $6,153
    $6,467
    $6,798
    $7,146
    $7,512
    $7,896
    $8,300
    $8,725
    $9,171
    $9,640
    $10,134
    Total Equity Growth
    $10,464
    $10,909
    $11,374
    $11,858
    $12,363
    $12,890
    $13,440
    $14,014
    $14,612
    $15,236
    $15,887
    $16,566
    $17,275
    $18,015
    $18,786
    $19,591
    $20,431
    $21,307
    $22,222
    $23,176
    $24,172
    $25,211
    $26,295
    $27,427
    $28,608
    $29,840
    $31,126
    $32,469
    $33,870
    $35,332
    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
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $6,820
    $3,410
    $0
    $0
    Straight Line Depreciaiton of Lender Fees / Points
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    $100
    Total Straight Line Depreciation
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $3,510
    $100
    $100
    Taxable Income Before Depreciation
    $6,422
    $6,881
    $7,353
    $7,838
    $8,338
    $8,851
    $9,380
    $9,924
    $10,484
    $11,061
    $11,654
    $12,266
    $12,896
    $13,545
    $14,215
    $14,905
    $15,616
    $16,350
    $17,106
    $17,887
    $18,693
    $19,524
    $20,383
    $21,269
    $22,185
    $23,131
    $24,108
    $25,119
    $26,163
    $27,243
    Carry Forward Loss From Depreciation
    $498
    $537
    $104
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Taxable Income Offset by Depreciation
    $6,422
    $6,881
    $7,353
    $7,024
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $6,920
    $3,510
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $815
    $1,418
    $1,931
    $2,460
    $3,004
    $3,564
    $4,141
    $4,734
    $5,346
    $5,976
    $6,625
    $7,295
    $7,985
    $8,696
    $9,430
    $10,186
    $10,967
    $11,773
    $12,604
    $13,463
    $14,349
    $15,265
    $16,211
    $17,188
    $21,609
    $26,063
    $27,143
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $261
    $454
    $618
    $787
    $961
    $1,140
    $1,325
    $1,515
    $1,711
    $1,912
    $2,120
    $2,334
    $2,555
    $2,783
    $3,017
    $3,260
    $3,509
    $3,767
    $4,033
    $4,308
    $4,592
    $4,885
    $5,188
    $5,500
    $6,915
    $8,340
    $8,686
    Tax Savings from Depreciation
    $2,055
    $2,202
    $2,353
    $2,248
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $2,214
    $1,123
    $32
    $32
    Cash Flow After Taxes
    $4,038
    $4,375
    $4,719
    $4,809
    $4,973
    $5,173
    $5,376
    $5,582
    $5,790
    $6,000
    $6,213
    $6,428
    $6,645
    $6,864
    $7,086
    $7,310
    $7,536
    $7,764
    $7,993
    $8,225
    $8,458
    $8,693
    $8,929
    $9,166
    $9,404
    $9,643
    $9,883
    $9,033
    $8,183
    $8,424
    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
    $210,080
    $218,483
    $227,223
    $236,311
    $245,764
    $255,594
    $265,818
    $276,451
    $287,509
    $299,009
    $310,970
    $323,409
    $336,345
    $349,799
    $363,791
    $378,342
    $393,476
    $409,215
    $425,584
    $442,607
    $460,311
    $478,724
    $497,873
    $517,787
    $538,499
    $560,039
    $582,440
    $605,738
    $629,968
    $655,166
    Cumulative Appreciation
    $8,080
    $16,483
    $25,223
    $34,311
    $43,764
    $53,594
    $63,818
    $74,451
    $85,509
    $97,009
    $108,970
    $121,409
    $134,345
    $147,799
    $161,791
    $176,342
    $191,476
    $207,215
    $223,584
    $240,607
    $258,311
    $276,724
    $295,873
    $315,787
    $336,499
    $358,039
    $380,440
    $403,738
    $427,968
    $453,166
    Cumulative Mortgage Principal Paydown
    $2,384
    $4,890
    $7,525
    $10,294
    $13,205
    $16,265
    $19,481
    $22,862
    $26,416
    $30,151
    $34,078
    $38,206
    $42,545
    $47,105
    $51,900
    $56,939
    $62,236
    $67,805
    $73,658
    $79,811
    $86,278
    $93,076
    $100,223
    $107,734
    $115,630
    $123,930
    $132,655
    $141,826
    $151,466
    $161,600
    Total Cumulative Equity
    $50,864
    $61,774
    $73,147
    $85,005
    $97,369
    $110,259
    $123,699
    $137,713
    $152,325
    $167,561
    $183,448
    $200,014
    $217,289
    $235,304
    $254,090
    $273,681
    $294,112
    $315,420
    $337,641
    $360,817
    $384,989
    $410,200
    $436,495
    $463,922
    $492,529
    $522,369
    $553,496
    $585,964
    $619,834
    $655,166
    Cumulative Cash Flow Before Taxes
    $4,038
    $8,413
    $13,131
    $18,201
    $23,627
    $29,419
    $35,582
    $42,126
    $49,056
    $56,380
    $64,108
    $72,246
    $80,804
    $89,788
    $99,209
    $109,074
    $119,393
    $130,174
    $141,427
    $153,161
    $165,386
    $178,112
    $191,349
    $205,106
    $219,395
    $234,226
    $249,610
    $265,558
    $282,080
    $299,190
    Cumulative Tax Savings From Depreciation
    $2,055
    $4,257
    $6,610
    $8,858
    $11,072
    $13,286
    $15,501
    $17,715
    $19,930
    $22,144
    $24,358
    $26,573
    $28,787
    $31,002
    $33,216
    $35,430
    $37,645
    $39,859
    $42,074
    $44,288
    $46,502
    $48,717
    $50,931
    $53,146
    $55,360
    $57,574
    $59,789
    $60,912
    $60,944
    $60,976
    Cumulative Cash Flow After Taxes
    $4,038
    $8,413
    $13,131
    $17,940
    $22,913
    $28,087
    $33,463
    $39,045
    $44,834
    $50,834
    $57,047
    $63,474
    $70,119
    $76,984
    $84,070
    $91,380
    $98,916
    $106,680
    $114,673
    $122,898
    $131,356
    $140,049
    $148,977
    $158,143
    $167,547
    $177,191
    $187,074
    $196,107
    $204,289
    $212,713
    Total Net Profit if Sold
    -
    $6,308
    $21,701
    $37,640
    $54,221
    $71,498
    $89,497
    $108,241
    $127,758
    $148,074
    $169,217
    $191,216
    $214,101
    $237,904
    $262,657
    $288,394
    $315,150
    $342,962
    $371,868
    $401,907
    $433,120
    $465,551
    $499,243
    $534,242
    $570,597
    $608,357
    $647,574
    $687,212
    $727,326
    $769,066
    Total Return on Investment if Sold
    -
    13.59%
    46.77%
    81.12%
    116.85%
    154.09%
    192.88%
    233.28%
    275.34%
    319.13%
    364.69%
    412.1%
    461.43%
    512.72%
    566.07%
    621.54%
    679.2%
    739.14%
    801.44%
    866.18%
    933.45%
    1003.34%
    1075.95%
    1151.38%
    1229.73%
    1311.11%
    1395.63%
    1481.06%
    1567.51%
    1657.47%
    Before-Tax Return on Investment if Held
    31.3%
    32.9%
    34.7%
    36.5%
    38.3%
    40.3%
    42.2%
    44.3%
    46.4%
    48.6%
    50.9%
    53.2%
    55.7%
    58.2%
    60.8%
    63.5%
    66.3%
    69.2%
    72.1%
    75.2%
    78.4%
    81.8%
    85.2%
    88.8%
    92.4%
    96.3%
    100.2%
    104.3%
    108.6%
    113%
    After-Tax Return on Investment if Held
    31.3%
    32.9%
    34.7%
    35.9%
    37.4%
    38.9%
    40.6%
    42.2%
    44%
    45.8%
    47.6%
    49.6%
    51.6%
    53.6%
    55.8%
    58%
    60.3%
    62.7%
    65.1%
    67.7%
    70.3%
    73.1%
    75.9%
    78.9%
    81.9%
    85.1%
    88.4%
    89.4%
    90.6%
    94.3%
    Internal Rate of Return (IRR)
    -
    6.9%
    14.7%
    17.8%
    19.1%
    19.7%
    19.8%
    19.8%
    19.6%
    19.4%
    19.1%
    18.9%
    18.6%
    18.4%
    18.2%
    17.9%
    17.7%
    17.5%
    17.3%
    17.2%
    17%
    16.8%
    16.7%
    16.5%
    16.4%
    16.3%
    16.2%
    16.1%
    16%
    15.9%