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.

Spring Hill Court [II] 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:
$ 447500
Rent:
$ 3290 / mo
Taxes:

Estimated Property Taxes

$ 416.667
Insurance:

Estimated Insurance

$ 150
HOA Fee:

Home Owners Association Fee

$ 250
PM Fee:

Property Management Fee

$ 131.6
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 5%

$ 164.5
Repairs:

Based on 4%

$ 131.6
Total:

Total Monthly Expenses

$ 1244.37
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.

$ 2,046 / 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.

5.5 %
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.

11.33

Property Features

Type:
Duplex
Condition:
New Construction
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
2025
Bedrooms:
6
Bathrooms:
4.0
Floor Area:
2736 Sq Ft
Lot Size:
14850
Stories:
1 Story
Basement:
n/a
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. 

Seller to pay 2% towards seller paid closing costs, 1 year free property management and 1 year free of HOA.

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
$1,079 Net Operating Income
$2,116 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
    $447,500
    Fair Market Value
    $455,000
    Down Payment Amount
    $89,500
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $95,500
    Total Equity at Purchase
    $97,000
    Morgage Calculation
    Loan Amount
    $358,000
    Monthly Mortgage Payment
    $1,922
    First Year Mortgage Principal Paid Down
    $5,282
    First Year Mortgage Interest Paid
    $17,780

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $3,290
    Vacancy Estimate
    $165
    Gross Operating Income
    $3,126
    Property Taxes
    $417
    Insurance
    $150
    Other Expense
    $250
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $132
    Maintenance Estimate
    $132
    Total Operating Expenses
    $1,080
    Net Operating Income (NOI)
    $2,045
    Mortgage Payment
    $1,922
    Cash Flow Before Taxes
    $123
    Gross Rent Multiplier (GRM)
    11.3
    Rent to Value Ratio (RV Ratio)
    0.7%
    Capitalization Rate (Cap Rate)
    5.5%
    Cash on Cash Return
    1.6%

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $44,750
    Value of (Depreciable) Property Structure
    $402,750
    Depreciable "Cost Basis" at Purchase
    $405,750
    Annual Straight Line Depreciation of Cost Basis
    $14,755
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $14,855
    First Year Taxable Income Before Depreciation
    $6,764
    First Year Taxable Income Offset by Depreciation
    $6,764
    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
    $2,164
    First Year Left Over Depreciation
    $8,091

    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
    $39,480
    $40,270
    $41,075
    $41,896
    $42,734
    $43,589
    $44,461
    $45,350
    $46,257
    $47,182
    $48,126
    $49,088
    $50,070
    $51,072
    $52,093
    $53,135
    $54,198
    $55,282
    $56,387
    $57,515
    $58,665
    $59,839
    $61,035
    $62,256
    $63,501
    $64,771
    $66,067
    $67,388
    $68,736
    $70,110
    Vacancy Loss
    $1,974
    $2,013
    $2,054
    $2,095
    $2,137
    $2,179
    $2,223
    $2,268
    $2,313
    $2,359
    $2,406
    $2,454
    $2,504
    $2,554
    $2,605
    $2,657
    $2,710
    $2,764
    $2,819
    $2,876
    $2,933
    $2,992
    $3,052
    $3,113
    $3,175
    $3,239
    $3,303
    $3,369
    $3,437
    $3,506
    Gross Operating Income
    $37,506
    $38,256
    $39,021
    $39,802
    $40,598
    $41,410
    $42,238
    $43,083
    $43,944
    $44,823
    $45,720
    $46,634
    $47,567
    $48,518
    $49,488
    $50,478
    $51,488
    $52,517
    $53,568
    $54,639
    $55,732
    $56,847
    $57,984
    $59,143
    $60,326
    $61,533
    $62,763
    $64,018
    $65,299
    $66,605
    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
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    $5,004
    Insurance
    $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
    Maintenance Assumption
    $1,579
    $1,611
    $1,643
    $1,676
    $1,709
    $1,744
    $1,778
    $1,814
    $1,850
    $1,887
    $1,925
    $1,964
    $2,003
    $2,043
    $2,084
    $2,125
    $2,168
    $2,211
    $2,255
    $2,301
    $2,347
    $2,394
    $2,441
    $2,490
    $2,540
    $2,591
    $2,643
    $2,696
    $2,749
    $2,804
    Property Management
    $1,579
    $1,611
    $1,643
    $1,676
    $1,709
    $1,744
    $1,778
    $1,814
    $1,850
    $1,887
    $1,925
    $1,964
    $2,003
    $2,043
    $2,084
    $2,125
    $2,168
    $2,211
    $2,255
    $2,301
    $2,347
    $2,394
    $2,441
    $2,490
    $2,540
    $2,591
    $2,643
    $2,696
    $2,749
    $2,804
    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
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    $3,000
    Total Operating Expenses
    $12,962
    $13,026
    $13,090
    $13,156
    $13,223
    $13,291
    $13,361
    $13,432
    $13,505
    $13,579
    $13,654
    $13,731
    $13,810
    $13,890
    $13,971
    $14,055
    $14,140
    $14,227
    $14,315
    $14,405
    $14,497
    $14,591
    $14,687
    $14,784
    $14,884
    $14,986
    $15,089
    $15,195
    $15,303
    $15,413
    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
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    $23,062
    Mortgage Balance at Year End
    $352,718
    $347,166
    $341,330
    $335,195
    $328,747
    $321,968
    $314,843
    $307,353
    $299,480
    $291,205
    $282,505
    $273,361
    $263,749
    $253,645
    $243,024
    $231,860
    $220,125
    $207,789
    $194,822
    $181,192
    $166,864
    $151,804
    $135,972
    $119,331
    $101,839
    $83,451
    $64,123
    $43,806
    $22,449
    -
    Debt Service Coverage Ratio
    1.06%
    1.09%
    1.12%
    1.16%
    1.19%
    1.22%
    1.25%
    1.29%
    1.32%
    1.35%
    1.39%
    1.43%
    1.46%
    1.5%
    1.54%
    1.58%
    1.62%
    1.66%
    1.7%
    1.74%
    1.79%
    1.83%
    1.88%
    1.92%
    1.97%
    2.02%
    2.07%
    2.12%
    2.17%
    2.22%
    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
    $24,544
    $25,231
    $25,931
    $26,646
    $27,375
    $28,119
    $28,877
    $29,651
    $30,440
    $31,245
    $32,066
    $32,903
    $33,757
    $34,628
    $35,517
    $36,423
    $37,348
    $38,291
    $39,253
    $40,234
    $41,235
    $42,256
    $43,297
    $44,359
    $45,442
    $46,547
    $47,674
    $48,823
    $49,996
    $51,192
    Capitalization Rate
    5.5%
    5.6%
    5.8%
    6%
    6.1%
    6.3%
    6.5%
    6.6%
    6.8%
    7%
    7.2%
    7.4%
    7.5%
    7.7%
    7.9%
    8.1%
    8.3%
    8.6%
    8.8%
    9%
    9.2%
    9.4%
    9.7%
    9.9%
    10.2%
    10.4%
    10.7%
    10.9%
    11.2%
    11.4%
    Cash Flow Before Taxes
    $1,482
    $2,169
    $2,869
    $3,584
    $4,313
    $5,057
    $5,815
    $6,589
    $7,378
    $8,183
    $9,004
    $9,841
    $10,695
    $11,566
    $12,455
    $13,361
    $14,286
    $15,229
    $16,191
    $17,172
    $18,173
    $19,194
    $20,235
    $21,297
    $22,380
    $23,485
    $24,612
    $25,762
    $26,934
    $28,130
    Cash on Cash Return
    1.6%
    2.3%
    3%
    3.8%
    4.5%
    5.3%
    6.1%
    6.9%
    7.7%
    8.6%
    9.4%
    10.3%
    11.2%
    12.1%
    13%
    14%
    15%
    15.9%
    17%
    18%
    19%
    20.1%
    21.2%
    22.3%
    23.4%
    24.6%
    25.8%
    27%
    28.2%
    29.5%
    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
    $18,200
    $18,928
    $19,685
    $20,473
    $21,291
    $22,143
    $23,029
    $23,950
    $24,908
    $25,904
    $26,940
    $28,018
    $29,139
    $30,304
    $31,517
    $32,777
    $34,088
    $35,452
    $36,870
    $38,345
    $39,878
    $41,474
    $43,133
    $44,858
    $46,652
    $48,518
    $50,459
    $52,477
    $54,576
    $56,759
    Mortgage Principal Pay Down
    $5,282
    $5,552
    $5,836
    $6,135
    $6,449
    $6,778
    $7,125
    $7,490
    $7,873
    $8,276
    $8,699
    $9,144
    $9,612
    $10,104
    $10,621
    $11,164
    $11,735
    $12,336
    $12,967
    $13,630
    $14,328
    $15,061
    $15,831
    $16,641
    $17,493
    $18,388
    $19,328
    $20,317
    $21,357
    $22,449
    Total Equity Growth
    $23,482
    $24,480
    $25,521
    $26,607
    $27,740
    $28,922
    $30,154
    $31,440
    $32,781
    $34,180
    $35,640
    $37,162
    $38,751
    $40,408
    $42,137
    $43,941
    $45,824
    $47,788
    $49,837
    $51,975
    $54,206
    $56,534
    $58,964
    $61,499
    $64,145
    $66,906
    $69,787
    $72,794
    $75,933
    $79,209
    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
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $14,855
    $7,427
    $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
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $7,527
    $100
    $100
    Taxable Income Before Depreciation
    $6,764
    $7,721
    $8,705
    $9,719
    $10,762
    $11,835
    $12,940
    $14,079
    $15,251
    $16,458
    $17,703
    $18,985
    $20,307
    $21,670
    $23,076
    $24,526
    $26,021
    $27,565
    $29,158
    $30,802
    $32,501
    $34,254
    $36,066
    $37,938
    $39,873
    $41,873
    $43,940
    $46,079
    $48,291
    $50,579
    Carry Forward Loss From Depreciation
    $8,191
    $15,425
    $21,674
    $26,910
    $31,103
    $34,222
    $36,236
    $37,112
    $36,816
    $35,312
    $32,564
    $28,533
    $23,180
    $16,464
    $8,343
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Taxable Income Offset by Depreciation
    $6,764
    $7,721
    $8,705
    $9,719
    $10,762
    $11,835
    $12,940
    $14,079
    $15,251
    $16,458
    $17,703
    $18,985
    $20,307
    $21,670
    $23,076
    $23,298
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $14,955
    $7,527
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $1,228
    $11,067
    $12,610
    $14,203
    $15,848
    $17,546
    $19,300
    $21,111
    $22,983
    $24,918
    $26,918
    $28,986
    $38,551
    $48,191
    $50,479
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $393
    $3,541
    $4,035
    $4,545
    $5,071
    $5,615
    $6,176
    $6,756
    $7,355
    $7,974
    $8,614
    $9,275
    $12,336
    $15,421
    $16,153
    Tax Savings from Depreciation
    $2,164
    $2,471
    $2,786
    $3,110
    $3,444
    $3,787
    $4,141
    $4,505
    $4,880
    $5,267
    $5,665
    $6,075
    $6,498
    $6,934
    $7,384
    $7,455
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $4,785
    $2,409
    $32
    $32
    Cash Flow After Taxes
    $1,482
    $2,169
    $2,869
    $3,584
    $4,313
    $5,057
    $5,815
    $6,589
    $7,378
    $8,183
    $9,004
    $9,841
    $10,695
    $11,566
    $12,455
    $12,969
    $10,745
    $11,194
    $11,646
    $12,101
    $12,558
    $13,018
    $13,479
    $13,942
    $14,406
    $14,871
    $15,337
    $13,425
    $11,513
    $11,977
    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
    $473,200
    $492,128
    $511,813
    $532,286
    $553,577
    $575,720
    $598,749
    $622,699
    $647,607
    $673,511
    $700,452
    $728,470
    $757,608
    $787,913
    $819,429
    $852,206
    $886,295
    $921,747
    $958,616
    $996,961
    $1,036,839
    $1,078,313
    $1,121,446
    $1,166,303
    $1,212,956
    $1,261,474
    $1,311,933
    $1,364,410
    $1,418,986
    $1,475,746
    Cumulative Appreciation
    $18,200
    $37,128
    $56,813
    $77,286
    $98,577
    $120,720
    $143,749
    $167,699
    $192,607
    $218,511
    $245,452
    $273,470
    $302,608
    $332,913
    $364,429
    $397,206
    $431,295
    $466,747
    $503,616
    $541,961
    $581,839
    $623,313
    $666,446
    $711,303
    $757,956
    $806,474
    $856,933
    $909,410
    $963,986
    $1,020,746
    Cumulative Mortgage Principal Paydown
    $5,282
    $10,834
    $16,670
    $22,805
    $29,253
    $36,032
    $43,157
    $50,647
    $58,520
    $66,795
    $75,495
    $84,639
    $94,251
    $104,355
    $114,976
    $126,140
    $137,875
    $150,211
    $163,178
    $176,808
    $191,136
    $206,196
    $222,028
    $238,669
    $256,161
    $274,549
    $293,877
    $314,194
    $335,551
    $358,000
    Total Cumulative Equity
    $120,482
    $144,962
    $170,483
    $197,090
    $224,830
    $253,752
    $283,906
    $315,346
    $348,127
    $382,307
    $417,946
    $455,109
    $493,859
    $534,268
    $576,405
    $620,346
    $666,170
    $713,957
    $763,794
    $815,769
    $869,975
    $926,509
    $985,473
    $1,046,972
    $1,111,117
    $1,178,023
    $1,247,810
    $1,320,604
    $1,396,537
    $1,475,746
    Cumulative Cash Flow Before Taxes
    $1,482
    $3,650
    $6,520
    $10,104
    $14,417
    $19,474
    $25,289
    $31,878
    $39,255
    $47,438
    $56,442
    $66,283
    $76,978
    $88,544
    $101,000
    $114,361
    $128,647
    $143,876
    $160,067
    $177,239
    $195,412
    $214,606
    $234,841
    $256,137
    $278,517
    $302,003
    $326,615
    $352,376
    $379,310
    $407,440
    Cumulative Tax Savings From Depreciation
    $2,164
    $4,635
    $7,421
    $10,531
    $13,974
    $17,762
    $21,903
    $26,408
    $31,288
    $36,555
    $42,220
    $48,295
    $54,793
    $61,728
    $69,112
    $76,567
    $81,353
    $86,138
    $90,924
    $95,709
    $100,495
    $105,280
    $110,065
    $114,851
    $119,636
    $124,422
    $129,207
    $131,616
    $131,648
    $131,680
    Cumulative Cash Flow After Taxes
    $1,482
    $3,650
    $6,520
    $10,104
    $14,417
    $19,474
    $25,289
    $31,878
    $39,255
    $47,438
    $56,442
    $66,283
    $76,978
    $88,544
    $101,000
    $113,968
    $124,713
    $135,906
    $147,552
    $159,653
    $172,211
    $185,229
    $198,708
    $212,650
    $227,057
    $241,928
    $257,265
    $270,690
    $282,203
    $294,180
    Total Net Profit if Sold
    -
    $13,742
    $40,558
    $69,111
    $99,461
    $131,668
    $165,795
    $201,907
    $240,073
    $280,364
    $322,852
    $367,614
    $414,729
    $464,279
    $516,350
    $570,638
    $624,479
    $680,624
    $739,157
    $800,165
    $863,739
    $929,973
    $998,966
    $1,070,818
    $1,145,637
    $1,223,533
    $1,304,620
    $1,386,641
    $1,469,721
    $1,556,366
    Total Return on Investment if Sold
    -
    14.39%
    42.47%
    72.37%
    104.15%
    137.87%
    173.61%
    211.42%
    251.39%
    293.57%
    338.06%
    384.94%
    434.27%
    486.16%
    540.68%
    597.53%
    653.9%
    712.7%
    773.99%
    837.87%
    904.44%
    973.79%
    1046.04%
    1121.28%
    1199.62%
    1281.19%
    1366.09%
    1451.98%
    1538.97%
    1629.7%
    Before-Tax Return on Investment if Held
    26.1%
    27.9%
    29.7%
    31.6%
    33.6%
    35.6%
    37.7%
    39.8%
    42.1%
    44.4%
    46.7%
    49.2%
    51.8%
    54.4%
    57.2%
    60%
    62.9%
    66%
    69.1%
    72.4%
    75.8%
    79.3%
    82.9%
    86.7%
    90.6%
    94.7%
    98.8%
    103.2%
    107.7%
    112.4%
    After-Tax Return on Investment if Held
    26.1%
    27.9%
    29.7%
    31.6%
    33.6%
    35.6%
    37.7%
    39.8%
    42.1%
    44.4%
    46.7%
    49.2%
    51.8%
    54.4%
    57.2%
    59.6%
    59.2%
    61.8%
    64.4%
    67.1%
    69.9%
    72.8%
    75.9%
    79%
    82.3%
    85.6%
    89.1%
    90.3%
    91.6%
    95.5%