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).

W 200th 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:
$ 424500
Rent:
$ 2683 / mo
Taxes:

Estimated Property Taxes

$ 400
Insurance:

Estimated Insurance

$ 100
HOA Fee:

Home Owners Association Fee

$ 15.4167
PM Fee:

Property Management Fee

$ 107.32
Lawn Care:
$ 65
Other:
$ 0
Vacancy:

Based on 7%

$ 187.81
Repairs:

Based on 5%

$ 134.15
Total:

Total Monthly Expenses

$ 1009.7
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.

$ 1,673 / 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.

4.7 %
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.

13.18

Property Features

Type:
Single Family Home
Condition:
New Construction
Rental Status:
Vacant
Year Built:
2026
Bedrooms:
3
Bathrooms:
3.0
Floor Area:
1734 Sq Ft
Lot Size:
n/a
Stories:
n/a
Basement:
n/a
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
$1,801 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
    $424,500
    Fair Market Value
    $424,500
    Down Payment Amount
    $84,900
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $90,900
    Total Equity at Purchase
    $84,900
    Morgage Calculation
    Loan Amount
    $339,600
    Monthly Mortgage Payment
    $1,823
    First Year Mortgage Principal Paid Down
    $5,010
    First Year Mortgage Interest Paid
    $16,866

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    First Year Monthly Cashflow
    Gross Scheduled Rent
    $2,683
    Vacancy Estimate
    $188
    Gross Operating Income
    $2,495
    Property Taxes
    $400
    Insurance
    $100
    Other Expense
    $15
    Owner-Paid Utilities / Landscaping
    $65
    Property Management Fee
    $107
    Maintenance Estimate
    $134
    Total Operating Expenses
    $822
    Net Operating Income (NOI)
    $1,673
    Mortgage Payment
    $1,823
    Cash Flow Before Taxes
    -
    Gross Rent Multiplier (GRM)
    13.2
    Rent to Value Ratio (RV Ratio)
    0.6%
    Capitalization Rate (Cap Rate)
    4.7%
    Cash on Cash Return
    -

    INSTRUCTIONS

    Click any field LABEL to view a definition.
    Tax Benefits
    Value of (Non-Depreciable) Land
    $42,450
    Value of (Depreciable) Property Structure
    $382,050
    Depreciable "Cost Basis" at Purchase
    $385,050
    Annual Straight Line Depreciation of Cost Basis
    $14,002
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $14,102
    First Year Taxable Income Before Depreciation
    $3,213
    First Year Taxable Income Offset by Depreciation
    $3,213
    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
    $1,028
    First Year Left Over Depreciation
    $10,888

    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
    $32,196
    $32,840
    $33,497
    $34,167
    $34,850
    $35,547
    $36,258
    $36,983
    $37,723
    $38,477
    $39,247
    $40,032
    $40,832
    $41,649
    $42,482
    $43,332
    $44,198
    $45,082
    $45,984
    $46,903
    $47,842
    $48,798
    $49,774
    $50,770
    $51,785
    $52,821
    $53,877
    $54,955
    $56,054
    $57,175
    Vacancy Loss
    $2,254
    $2,299
    $2,345
    $2,392
    $2,439
    $2,488
    $2,538
    $2,589
    $2,641
    $2,693
    $2,747
    $2,802
    $2,858
    $2,915
    $2,974
    $3,033
    $3,094
    $3,156
    $3,219
    $3,283
    $3,349
    $3,416
    $3,484
    $3,554
    $3,625
    $3,697
    $3,771
    $3,847
    $3,924
    $4,002
    Gross Operating Income
    $29,942
    $30,541
    $31,152
    $31,775
    $32,410
    $33,059
    $33,720
    $34,394
    $35,082
    $35,784
    $36,499
    $37,229
    $37,974
    $38,734
    $39,508
    $40,298
    $41,104
    $41,926
    $42,765
    $43,620
    $44,493
    $45,383
    $46,290
    $47,216
    $48,160
    $49,123
    $50,106
    $51,108
    $52,130
    $53,173
    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
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    $4,800
    Insurance
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    $1,200
    Maintenance Assumption
    $1,610
    $1,642
    $1,675
    $1,708
    $1,742
    $1,777
    $1,813
    $1,849
    $1,886
    $1,924
    $1,962
    $2,002
    $2,042
    $2,082
    $2,124
    $2,167
    $2,210
    $2,254
    $2,299
    $2,345
    $2,392
    $2,440
    $2,489
    $2,538
    $2,589
    $2,641
    $2,694
    $2,748
    $2,803
    $2,859
    Property Management
    $1,288
    $1,314
    $1,340
    $1,367
    $1,394
    $1,422
    $1,450
    $1,479
    $1,509
    $1,539
    $1,570
    $1,601
    $1,633
    $1,666
    $1,699
    $1,733
    $1,768
    $1,803
    $1,839
    $1,876
    $1,914
    $1,952
    $1,991
    $2,031
    $2,071
    $2,113
    $2,155
    $2,198
    $2,242
    $2,287
    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
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    $185
    Total Operating Expenses
    $9,863
    $9,921
    $9,980
    $10,040
    $10,101
    $10,164
    $10,228
    $10,293
    $10,360
    $10,428
    $10,497
    $10,568
    $10,640
    $10,713
    $10,788
    $10,865
    $10,943
    $11,022
    $11,104
    $11,186
    $11,271
    $11,357
    $11,445
    $11,534
    $11,626
    $11,719
    $11,814
    $11,911
    $12,010
    $12,111
    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
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    $21,877
    Mortgage Balance at Year End
    $334,590
    $329,323
    $323,787
    $317,967
    $311,850
    $305,420
    $298,661
    $291,556
    $284,088
    $276,238
    $267,986
    $259,311
    $250,193
    $240,609
    $230,534
    $219,943
    $208,811
    $197,109
    $184,809
    $171,879
    $158,288
    $144,001
    $128,984
    $113,198
    $96,605
    $79,162
    $60,827
    $41,554
    $21,295
    -
    Debt Service Coverage Ratio
    0.92%
    0.94%
    0.97%
    0.99%
    1.02%
    1.05%
    1.07%
    1.1%
    1.13%
    1.16%
    1.19%
    1.22%
    1.25%
    1.28%
    1.31%
    1.35%
    1.38%
    1.41%
    1.45%
    1.48%
    1.52%
    1.56%
    1.59%
    1.63%
    1.67%
    1.71%
    1.75%
    1.79%
    1.83%
    1.88%
    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
    $20,080
    $20,621
    $21,172
    $21,735
    $22,309
    $22,894
    $23,492
    $24,101
    $24,722
    $25,356
    $26,002
    $26,662
    $27,334
    $28,020
    $28,720
    $29,434
    $30,161
    $30,904
    $31,661
    $32,434
    $33,222
    $34,026
    $34,845
    $35,682
    $36,535
    $37,405
    $38,292
    $39,197
    $40,120
    $41,062
    Capitalization Rate
    4.7%
    4.9%
    5%
    5.1%
    5.3%
    5.4%
    5.5%
    5.7%
    5.8%
    6%
    6.1%
    6.3%
    6.4%
    6.6%
    6.8%
    6.9%
    7.1%
    7.3%
    7.5%
    7.6%
    7.8%
    8%
    8.2%
    8.4%
    8.6%
    8.8%
    9%
    9.2%
    9.5%
    9.7%
    Cash Flow Before Taxes
    -
    -
    -
    -
    $432
    $1,018
    $1,615
    $2,224
    $2,846
    $3,479
    $4,126
    $4,785
    $5,458
    $6,144
    $6,843
    $7,557
    $8,285
    $9,027
    $9,785
    $10,557
    $11,345
    $12,149
    $12,969
    $13,805
    $14,658
    $15,528
    $16,415
    $17,321
    $18,244
    $19,186
    Cash on Cash Return
    -
    -
    -
    -
    0.5%
    1.1%
    1.8%
    2.4%
    3.1%
    3.8%
    4.5%
    5.3%
    6%
    6.8%
    7.5%
    8.3%
    9.1%
    9.9%
    10.8%
    11.6%
    12.5%
    13.4%
    14.3%
    15.2%
    16.1%
    17.1%
    18.1%
    19.1%
    20.1%
    21.1%
    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
    $16,980
    $17,659
    $18,366
    $19,100
    $19,864
    $20,659
    $21,485
    $22,345
    $23,238
    $24,168
    $25,135
    $26,140
    $27,186
    $28,273
    $29,404
    $30,580
    $31,803
    $33,075
    $34,398
    $35,774
    $37,205
    $38,693
    $40,241
    $41,851
    $43,525
    $45,266
    $47,077
    $48,960
    $50,918
    $52,955
    Mortgage Principal Pay Down
    $5,010
    $5,267
    $5,536
    $5,819
    $6,117
    $6,430
    $6,759
    $7,105
    $7,468
    $7,850
    $8,252
    $8,674
    $9,118
    $9,585
    $10,075
    $10,590
    $11,132
    $11,702
    $12,300
    $12,930
    $13,591
    $14,287
    $15,018
    $15,786
    $16,593
    $17,442
    $18,335
    $19,273
    $20,259
    $21,295
    Total Equity Growth
    $21,990
    $22,926
    $23,902
    $24,920
    $25,981
    $27,089
    $28,244
    $29,449
    $30,707
    $32,018
    $33,387
    $34,814
    $36,304
    $37,858
    $39,479
    $41,170
    $42,935
    $44,777
    $46,699
    $48,704
    $50,797
    $52,980
    $55,259
    $57,637
    $60,118
    $62,708
    $65,411
    $68,232
    $71,177
    $74,250
    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
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $14,102
    $7,051
    $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
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $14,202
    $7,151
    $100
    $100
    Taxable Income Before Depreciation
    $3,213
    $4,011
    $4,832
    $5,678
    $6,550
    $7,448
    $8,374
    $9,329
    $10,314
    $11,330
    $12,378
    $13,459
    $14,576
    $15,728
    $16,918
    $18,147
    $19,417
    $20,729
    $22,085
    $23,487
    $24,937
    $26,436
    $27,986
    $29,591
    $31,252
    $32,970
    $34,750
    $36,593
    $38,503
    $40,481
    Carry Forward Loss From Depreciation
    $10,988
    $21,180
    $30,550
    $39,074
    $46,726
    $53,480
    $59,307
    $64,180
    $68,068
    $70,940
    $72,764
    $73,507
    $73,133
    $71,606
    $68,890
    $64,945
    $59,729
    $53,202
    $45,318
    $36,033
    $25,298
    $13,064
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    $0
    Taxable Income Offset by Depreciation
    $3,213
    $4,011
    $4,832
    $5,678
    $6,550
    $7,448
    $8,374
    $9,329
    $10,314
    $11,330
    $12,378
    $13,459
    $14,576
    $15,728
    $16,918
    $18,147
    $19,417
    $20,729
    $22,085
    $23,487
    $24,937
    $26,436
    $27,266
    $14,202
    $14,202
    $14,202
    $14,202
    $7,151
    $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
    $0
    $720
    $15,389
    $17,050
    $18,769
    $20,548
    $29,443
    $38,403
    $40,381
    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
    $0
    $230
    $4,925
    $5,456
    $6,006
    $6,576
    $9,422
    $12,289
    $12,922
    Tax Savings from Depreciation
    $1,028
    $1,283
    $1,546
    $1,817
    $2,096
    $2,383
    $2,680
    $2,985
    $3,300
    $3,626
    $3,961
    $4,307
    $4,664
    $5,033
    $5,414
    $5,807
    $6,213
    $6,633
    $7,067
    $7,516
    $7,980
    $8,459
    $8,725
    $4,545
    $4,545
    $4,545
    $4,545
    $2,288
    $32
    $32
    Cash Flow After Taxes
    -
    -
    -
    -
    $432
    $1,018
    $1,615
    $2,224
    $2,846
    $3,479
    $4,126
    $4,785
    $5,458
    $6,144
    $6,843
    $7,557
    $8,285
    $9,027
    $9,785
    $10,557
    $11,345
    $12,149
    $12,738
    $8,881
    $9,202
    $9,522
    $9,840
    $7,899
    $5,955
    $6,264
    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
    $441,480
    $459,139
    $477,505
    $496,605
    $516,469
    $537,128
    $558,613
    $580,958
    $604,196
    $628,364
    $653,498
    $679,638
    $706,824
    $735,097
    $764,501
    $795,081
    $826,884
    $859,959
    $894,357
    $930,132
    $967,337
    $1,006,031
    $1,046,272
    $1,088,123
    $1,131,648
    $1,176,913
    $1,223,990
    $1,272,950
    $1,323,868
    $1,376,822
    Cumulative Appreciation
    $16,980
    $34,639
    $53,005
    $72,105
    $91,969
    $112,628
    $134,113
    $156,458
    $179,696
    $203,864
    $228,998
    $255,138
    $282,324
    $310,597
    $340,001
    $370,581
    $402,384
    $435,459
    $469,857
    $505,632
    $542,837
    $581,531
    $621,772
    $663,623
    $707,148
    $752,413
    $799,490
    $848,450
    $899,368
    $952,322
    Cumulative Mortgage Principal Paydown
    $5,010
    $10,277
    $15,813
    $21,633
    $27,750
    $34,180
    $40,939
    $48,044
    $55,512
    $63,362
    $71,614
    $80,289
    $89,407
    $98,991
    $109,066
    $119,657
    $130,789
    $142,491
    $154,791
    $167,721
    $181,312
    $195,599
    $210,616
    $226,402
    $242,995
    $260,438
    $278,773
    $298,046
    $318,305
    $339,600
    Total Cumulative Equity
    $106,890
    $129,816
    $153,718
    $178,637
    $204,619
    $231,708
    $259,952
    $289,401
    $320,108
    $352,126
    $385,513
    $420,327
    $456,630
    $494,488
    $533,967
    $575,137
    $618,073
    $662,850
    $709,548
    $758,253
    $809,049
    $862,029
    $917,288
    $974,925
    $1,035,043
    $1,097,751
    $1,163,163
    $1,231,395
    $1,302,572
    $1,376,822
    Cumulative Cash Flow Before Taxes
    -
    -
    -
    -
    -
    -
    -
    $1,391
    $4,236
    $7,716
    $11,841
    $16,626
    $22,084
    $28,228
    $35,071
    $42,628
    $50,913
    $59,940
    $69,725
    $80,283
    $91,628
    $103,777
    $116,746
    $130,551
    $145,209
    $160,737
    $177,153
    $194,473
    $212,717
    $231,902
    Cumulative Tax Savings From Depreciation
    $1,028
    $2,312
    $3,858
    $5,675
    $7,771
    $10,154
    $12,834
    $15,819
    $19,119
    $22,745
    $26,706
    $31,013
    $35,677
    $40,710
    $46,124
    $51,931
    $58,145
    $64,778
    $71,845
    $79,361
    $87,341
    $95,800
    $104,525
    $109,070
    $113,615
    $118,159
    $122,704
    $124,992
    $125,024
    $125,056
    Cumulative Cash Flow After Taxes
    -
    -
    -
    -
    -
    -
    -
    $1,391
    $4,236
    $7,716
    $11,841
    $16,626
    $22,084
    $28,228
    $35,071
    $42,628
    $50,913
    $59,940
    $69,725
    $80,283
    $91,628
    $103,777
    $116,515
    $125,396
    $134,598
    $144,120
    $153,960
    $161,859
    $167,814
    $174,078
    Total Net Profit if Sold
    -
    -
    $20,860
    $44,110
    $68,935
    $95,389
    $123,529
    $153,415
    $185,109
    $218,673
    $254,174
    $291,682
    $331,269
    $373,008
    $416,978
    $463,259
    $511,935
    $563,093
    $616,825
    $673,224
    $732,390
    $794,424
    $859,202
    $922,371
    $988,209
    $1,056,818
    $1,128,304
    $1,200,518
    $1,273,577
    $1,349,854
    Total Return on Investment if Sold
    -
    -
    22.95%
    48.53%
    75.84%
    104.94%
    135.9%
    168.77%
    203.64%
    240.56%
    279.62%
    320.88%
    364.43%
    410.35%
    458.72%
    509.64%
    563.18%
    619.46%
    678.58%
    740.62%
    805.71%
    873.95%
    945.22%
    1014.71%
    1087.14%
    1162.62%
    1241.26%
    1320.7%
    1401.07%
    1484.99%
    Before-Tax Return on Investment if Held
    22.2%
    23.8%
    25.5%
    27.3%
    29.1%
    30.9%
    32.8%
    34.8%
    36.9%
    39.1%
    41.3%
    43.6%
    45.9%
    48.4%
    51%
    53.6%
    56.3%
    59.2%
    62.1%
    65.2%
    68.4%
    71.6%
    75.1%
    78.6%
    82.3%
    86.1%
    90%
    94.1%
    98.4%
    102.8%
    After-Tax Return on Investment if Held
    22.2%
    23.8%
    25.5%
    27.3%
    29.1%
    30.9%
    32.8%
    34.8%
    36.9%
    39.1%
    41.3%
    43.6%
    45.9%
    48.4%
    51%
    53.6%
    56.3%
    59.2%
    62.1%
    65.2%
    68.4%
    71.6%
    74.8%
    73.2%
    76.3%
    79.5%
    82.8%
    83.8%
    84.9%
    88.6%