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

Search
Close this search box.

Welcome to Cleveland!

ABOUT Cleveland

Cleveland was ranked Top 3 Hottest Housing Markets for 2023 by Zillow! In 2024, it remains one of the most investor-advantaged real estate markets in the U.S.. Over the past 8 years, Cleveland has been on a stunning resurgence, being named “America’s Hottest City” by Forbes, “Top 15 U.S. Cities for College Grads” by SmartAssets and “Top 20 Places in the WORLD” to Visit by National Geographic! Long-time home of the Rock & Roll Hall of Fame, Cleveland also became a choice filming destination for blockbuster movies like “The Avengers” and “Captain America: Winter Soldier”. And, while the city is abuzz with revitalization projects and a burgeoning food and arts scene, the cost of living is 6% below the national average and the cost of housing remains a full 18% below the national average (source: RentCafe).

West 33rd Street Cleveland, OH

RESERVE THIS PROPERTY

OFFERED BY THE SELLER

  • 6 Month Scope of Work Warranty if You Use the Preferred Property Management Company
  • 6 Month Rental Guarnatee if You Use the Preferred Property Management Company

Snapshot Financials

Price:
$ 320000
Rent:
$ 3580 / mo
Taxes:

Estimated Property Taxes

$ 219.502
Insurance:

Estimated Insurance

$ 100.917
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 358
Owner-paid Utilities:
$ 334
Landscaping:
$ 50
Vacancy:

Based on 7%

$ 250.6
Repairs:

Based on 5%

$ 179
Total:

Total Monthly Expenses

$ 1492.02
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.

$ 2088 / 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.

7.83 %
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.

7.45

Property Features

Type:
Triplex
Condition:
Fully Renovated as Condition of Closing
Rental Status:
Tenant in Place as Condition of Closing
Year Built:
1914
Bedrooms:
5
Bathrooms:
3.0
Floor Area:
2242 Sq Ft
Lot Size:
5,001 Sq Ft
Stories:
2 Stories
Basement:
Unfinished
Parking:
n/a
RESERVE THIS PROPERTY

Cleveland Highlights

Cleveland Properties:

  • Fully-Renovated Single Family Homes
  • Tenants and Local Property Management in Place at Closing
  • 6.5% Average Cap Rate
  • $175,000 Average Purchase Price
  • Majority Owner-Occupied Communities

Cleveland Market:

  • Home Prices Appreciated over 10% in 2023
  • Cost of Living is 6% Below the National Average
  • Cost of Housing is 18% Below the National Average
  • Ranked Top 3 Hottest Real Estate Markets by Zillow
  • Ranked Top 20 Places in the WORLD to Visit by NatGeo

Similar
Properties

Maverick Property Vault

$841 Net Operating Income
$1778 Net Operating Income
$835 Net Operating Income
$1073 Net Operating Income
$2382 Net Operating Income
$925 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 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
    $320,000
    Fair Market Value
    $320,000
    Down Payment Amount
    $64,000
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $70,000
    Total Equity at Purchase
    $64,000
    Morgage Calculation
    Loan Amount
    $256,000
    Monthly Mortgage Payment
    $1,374
    First Year Mortgage Principal Paid Down
    $3,777
    First Year Mortgage Interest Paid
    $12,714

    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
    $3,580
    Vacancy Estimate
    $251
    Gross Operating Income
    $3,329
    Property Taxes
    $220
    Insurance
    $101
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $384
    Property Management Fee
    $358
    Maintenance Estimate
    $179
    Total Operating Expenses
    $1,242
    Net Operating Income (NOI)
    $2,087
    Mortgage Payment
    $1,374
    Cash Flow Before Taxes
    $713
    Gross Rent Multiplier (GRM)
    7.4
    Rent to Value Ratio (RV Ratio)
    1.1%
    Capitalization Rate (Cap Rate)
    7.8%
    Cash on Cash Return
    12.2%

    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
    $32,000
    Value of (Depreciable) Property Structure
    $288,000
    Depreciable "Cost Basis" at Purchase
    $291,000
    Annual Straight Line Depreciation of Cost Basis
    $10,582
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $10,682
    First Year Taxable Income Before Depreciation
    $12,335
    First Year Taxable Income Offset by Depreciation
    $10,682
    First Year Remaining Taxable Income After Depreciation
    $1,653
    First Year Federal Income Taxes Owed on Rental Income
    $529
    First Year Tax Savings from Depreciation on Rental Income
    $3,418
    First Year Left Over Depreciation
    $0

    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
    $42,960
    $43,819
    $44,696
    $45,589
    $46,501
    $47,431
    $48,380
    $49,348
    $50,334
    $51,341
    $52,368
    $53,415
    $54,484
    $55,573
    $56,685
    $57,819
    $58,975
    $60,154
    $61,357
    $62,585
    $63,836
    $65,113
    $66,415
    $67,744
    $69,098
    $70,480
    $71,890
    $73,328
    $74,794
    $76,290
    Vacancy Loss
    $3,007
    $3,067
    $3,129
    $3,191
    $3,255
    $3,320
    $3,387
    $3,454
    $3,523
    $3,594
    $3,666
    $3,739
    $3,814
    $3,890
    $3,968
    $4,047
    $4,128
    $4,211
    $4,295
    $4,381
    $4,469
    $4,558
    $4,649
    $4,742
    $4,837
    $4,934
    $5,032
    $5,133
    $5,236
    $5,340
    Gross Operating Income
    $39,953
    $40,752
    $41,567
    $42,398
    $43,246
    $44,111
    $44,993
    $45,893
    $46,811
    $47,747
    $48,702
    $49,676
    $50,670
    $51,683
    $52,717
    $53,771
    $54,847
    $55,944
    $57,062
    $58,204
    $59,368
    $60,555
    $61,766
    $63,002
    $64,262
    $65,547
    $66,858
    $68,195
    $69,559
    $70,950
    Annual Operating Expenses
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Property Taxes
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    $2,640
    Insurance
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    $1,212
    Maintenance Assumption
    $2,148
    $2,191
    $2,235
    $2,279
    $2,325
    $2,372
    $2,419
    $2,467
    $2,517
    $2,567
    $2,618
    $2,671
    $2,724
    $2,779
    $2,834
    $2,891
    $2,949
    $3,008
    $3,068
    $3,129
    $3,192
    $3,256
    $3,321
    $3,387
    $3,455
    $3,524
    $3,595
    $3,666
    $3,740
    $3,815
    Property Management
    $4,296
    $4,382
    $4,470
    $4,559
    $4,650
    $4,743
    $4,838
    $4,935
    $5,033
    $5,134
    $5,237
    $5,342
    $5,448
    $5,557
    $5,668
    $5,782
    $5,897
    $6,015
    $6,136
    $6,258
    $6,384
    $6,511
    $6,642
    $6,774
    $6,910
    $7,048
    $7,189
    $7,333
    $7,479
    $7,629
    Owner-Paid Utilities / Landscaping
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    $4,608
    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
    $14,904
    $15,033
    $15,164
    $15,298
    $15,435
    $15,575
    $15,717
    $15,862
    $16,010
    $16,161
    $16,315
    $16,472
    $16,633
    $16,796
    $16,963
    $17,133
    $17,306
    $17,483
    $17,664
    $17,848
    $18,035
    $18,227
    $18,422
    $18,622
    $18,825
    $19,032
    $19,244
    $19,459
    $19,679
    $19,904
    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
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    $16,491
    Mortgage Balance at Year End
    $252,223
    $248,253
    $244,080
    $239,693
    $235,082
    $230,234
    $225,139
    $219,783
    $214,154
    $208,236
    $202,015
    $195,476
    $188,603
    $181,378
    $173,783
    $165,799
    $157,408
    $148,587
    $139,314
    $129,567
    $119,322
    $108,552
    $97,232
    $85,332
    $72,823
    $59,675
    $45,853
    $31,325
    $16,053
    -
    Debt Service Coverage Ratio
    1.52%
    1.56%
    1.6%
    1.64%
    1.69%
    1.73%
    1.78%
    1.82%
    1.87%
    1.92%
    1.96%
    2.01%
    2.06%
    2.12%
    2.17%
    2.22%
    2.28%
    2.33%
    2.39%
    2.45%
    2.51%
    2.57%
    2.63%
    2.69%
    2.76%
    2.82%
    2.89%
    2.96%
    3.02%
    3.1%
    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
    $25,049
    $25,719
    $26,403
    $27,100
    $27,811
    $28,536
    $29,276
    $30,031
    $30,801
    $31,586
    $32,387
    $33,204
    $34,037
    $34,887
    $35,754
    $36,638
    $37,540
    $38,460
    $39,399
    $40,356
    $41,332
    $42,328
    $43,344
    $44,380
    $45,437
    $46,515
    $47,614
    $48,736
    $49,880
    $51,046
    Capitalization Rate
    7.8%
    8%
    8.3%
    8.5%
    8.7%
    8.9%
    9.1%
    9.4%
    9.6%
    9.9%
    10.1%
    10.4%
    10.6%
    10.9%
    11.2%
    11.4%
    11.7%
    12%
    12.3%
    12.6%
    12.9%
    13.2%
    13.5%
    13.9%
    14.2%
    14.5%
    14.9%
    15.2%
    15.6%
    16%
    Cash Flow Before Taxes
    $8,558
    $9,228
    $9,911
    $10,609
    $11,320
    $12,045
    $12,785
    $13,540
    $14,310
    $15,095
    $15,896
    $16,713
    $17,546
    $18,396
    $19,263
    $20,147
    $21,049
    $21,969
    $22,908
    $23,865
    $24,841
    $25,837
    $26,853
    $27,889
    $28,946
    $30,024
    $31,123
    $32,245
    $33,388
    $34,555
    Cash on Cash Return
    12.2%
    13.2%
    14.2%
    15.2%
    16.2%
    17.2%
    18.3%
    19.3%
    20.4%
    21.6%
    22.7%
    23.9%
    25.1%
    26.3%
    27.5%
    28.8%
    30.1%
    31.4%
    32.7%
    34.1%
    35.5%
    36.9%
    38.4%
    39.8%
    41.4%
    42.9%
    44.5%
    46.1%
    47.7%
    49.4%
    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
    $12,800
    $13,312
    $13,844
    $14,398
    $14,974
    $15,573
    $16,196
    $16,844
    $17,518
    $18,218
    $18,947
    $19,705
    $20,493
    $21,313
    $22,165
    $23,052
    $23,974
    $24,933
    $25,930
    $26,968
    $28,046
    $29,168
    $30,335
    $31,548
    $32,810
    $34,123
    $35,488
    $36,907
    $38,383
    $39,919
    Mortgage Principal Pay Down
    $3,777
    $3,970
    $4,173
    $4,387
    $4,611
    $4,847
    $5,095
    $5,356
    $5,630
    $5,918
    $6,221
    $6,539
    $6,873
    $7,225
    $7,595
    $7,983
    $8,392
    $8,821
    $9,272
    $9,747
    $10,245
    $10,770
    $11,321
    $11,900
    $12,509
    $13,149
    $13,821
    $14,528
    $15,272
    $16,053
    Total Equity Growth
    $16,577
    $17,282
    $18,018
    $18,785
    $19,585
    $20,420
    $21,291
    $22,200
    $23,148
    $24,136
    $25,168
    $26,244
    $27,367
    $28,538
    $29,760
    $31,035
    $32,366
    $33,754
    $35,203
    $36,714
    $38,292
    $39,938
    $41,656
    $43,448
    $45,319
    $47,271
    $49,309
    $51,436
    $53,655
    $55,972
    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
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $10,682
    $5,341
    $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
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $5,441
    $100
    $100
    Taxable Income Before Depreciation
    $12,335
    $13,198
    $14,085
    $14,995
    $15,931
    $16,892
    $17,880
    $18,896
    $19,940
    $21,013
    $22,117
    $23,252
    $24,420
    $25,621
    $26,858
    $28,131
    $29,441
    $30,790
    $32,180
    $33,612
    $35,087
    $36,607
    $38,173
    $39,789
    $41,454
    $43,172
    $44,944
    $46,773
    $48,660
    $50,608
    Carry Forward Loss From Depreciation
    $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
    Taxable Income Offset by Depreciation
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $10,782
    $5,441
    $100
    $100
    Remaining Taxable Income After Depreciation
    $1,553
    $2,416
    $3,303
    $4,214
    $5,149
    $6,111
    $7,099
    $8,114
    $9,158
    $10,231
    $11,335
    $12,470
    $13,638
    $14,839
    $16,076
    $17,349
    $18,659
    $20,009
    $21,398
    $22,830
    $24,305
    $25,825
    $27,392
    $29,007
    $30,672
    $32,390
    $34,163
    $41,332
    $48,560
    $50,508
    Federal Income Tax Owed on Rental Income
    $497
    $773
    $1,057
    $1,348
    $1,648
    $1,955
    $2,272
    $2,596
    $2,930
    $3,274
    $3,627
    $3,990
    $4,364
    $4,749
    $5,144
    $5,552
    $5,971
    $6,403
    $6,847
    $7,306
    $7,778
    $8,264
    $8,765
    $9,282
    $9,815
    $10,365
    $10,932
    $13,226
    $15,539
    $16,163
    Tax Savings from Depreciation
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $3,450
    $1,741
    $32
    $32
    Cash Flow After Taxes
    $8,061
    $8,455
    $8,854
    $9,260
    $9,672
    $10,090
    $10,514
    $10,943
    $11,379
    $11,821
    $12,269
    $12,722
    $13,182
    $13,647
    $14,119
    $14,596
    $15,078
    $15,567
    $16,060
    $16,559
    $17,064
    $17,573
    $18,087
    $18,607
    $19,130
    $19,659
    $20,191
    $19,018
    $17,849
    $18,393
    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
    $332,800
    $346,112
    $359,956
    $374,355
    $389,329
    $404,902
    $421,098
    $437,942
    $455,460
    $473,678
    $492,625
    $512,330
    $532,824
    $554,136
    $576,302
    $599,354
    $623,328
    $648,261
    $674,192
    $701,159
    $729,206
    $758,374
    $788,709
    $820,257
    $853,068
    $887,190
    $922,678
    $959,585
    $997,968
    $1,037,887
    Cumulative Appreciation
    $12,800
    $26,112
    $39,956
    $54,355
    $69,329
    $84,902
    $101,098
    $117,942
    $135,460
    $153,678
    $172,625
    $192,330
    $212,824
    $234,136
    $256,302
    $279,354
    $303,328
    $328,261
    $354,192
    $381,159
    $409,206
    $438,374
    $468,709
    $500,257
    $533,068
    $567,190
    $602,678
    $639,585
    $677,968
    $717,887
    Cumulative Mortgage Principal Paydown
    $3,777
    $7,747
    $11,920
    $16,307
    $20,918
    $25,766
    $30,861
    $36,217
    $41,846
    $47,764
    $53,985
    $60,524
    $67,397
    $74,622
    $82,217
    $90,201
    $98,592
    $107,413
    $116,686
    $126,433
    $136,678
    $147,448
    $158,768
    $170,668
    $183,177
    $196,325
    $210,147
    $224,675
    $239,947
    $256,000
    Total Cumulative Equity
    $80,577
    $97,859
    $115,877
    $134,662
    $154,247
    $174,668
    $195,959
    $218,159
    $241,306
    $265,442
    $290,610
    $316,854
    $344,221
    $372,759
    $402,519
    $433,555
    $465,920
    $499,675
    $534,878
    $571,592
    $609,884
    $649,822
    $691,477
    $734,926
    $780,244
    $827,516
    $876,825
    $928,260
    $981,915
    $1,037,887
    Cumulative Cash Flow Before Taxes
    $8,558
    $17,785
    $27,697
    $38,305
    $49,625
    $61,671
    $74,456
    $87,996
    $102,305
    $117,400
    $133,296
    $150,009
    $167,555
    $185,951
    $205,214
    $225,362
    $246,411
    $268,380
    $291,288
    $315,152
    $339,994
    $365,831
    $392,683
    $420,572
    $449,518
    $479,541
    $510,665
    $542,909
    $576,298
    $610,853
    Cumulative Tax Savings From Depreciation
    $3,450
    $6,900
    $10,351
    $13,801
    $17,251
    $20,701
    $24,151
    $27,601
    $31,052
    $34,502
    $37,952
    $41,402
    $44,852
    $48,303
    $51,753
    $55,203
    $58,653
    $62,103
    $65,553
    $69,004
    $72,454
    $75,904
    $79,354
    $82,804
    $86,255
    $89,705
    $93,155
    $94,896
    $94,928
    $94,960
    Cumulative Cash Flow After Taxes
    $8,061
    $16,515
    $25,370
    $34,630
    $44,302
    $54,392
    $64,906
    $75,849
    $87,228
    $99,050
    $111,318
    $124,041
    $137,223
    $150,870
    $164,989
    $179,585
    $194,663
    $210,229
    $226,290
    $242,849
    $259,913
    $277,486
    $295,573
    $314,180
    $333,310
    $352,969
    $373,160
    $392,178
    $410,027
    $428,420
    Total Net Profit if Sold
    -
    $16,686
    $42,450
    $69,344
    $97,403
    $126,668
    $157,177
    $188,973
    $222,098
    $256,598
    $292,519
    $329,908
    $368,818
    $409,298
    $451,404
    $495,191
    $540,717
    $588,043
    $637,232
    $688,348
    $741,460
    $796,637
    $853,954
    $913,485
    $975,309
    $1,039,509
    $1,106,170
    $1,173,672
    $1,242,105
    $1,313,276
    Total Return on Investment if Sold
    -
    23.84%
    60.64%
    99.06%
    139.15%
    180.95%
    224.54%
    269.96%
    317.28%
    366.57%
    417.88%
    471.3%
    526.88%
    584.71%
    644.86%
    707.42%
    772.45%
    840.06%
    910.33%
    983.35%
    1059.23%
    1138.05%
    1219.93%
    1304.98%
    1393.3%
    1485.01%
    1580.24%
    1676.67%
    1774.44%
    1876.11%
    Before-Tax Return on Investment if Held
    35.9%
    37.9%
    39.9%
    42%
    44.2%
    46.4%
    48.7%
    51.1%
    53.5%
    56%
    58.7%
    61.4%
    64.2%
    67%
    70%
    73.1%
    76.3%
    79.6%
    83%
    86.5%
    90.2%
    94%
    97.9%
    101.9%
    106.1%
    110.4%
    114.9%
    119.5%
    124.3%
    129.3%
    After-Tax Return on Investment if Held
    35.2%
    36.8%
    38.4%
    40.1%
    41.8%
    43.6%
    45.4%
    47.3%
    49.3%
    51.4%
    53.5%
    55.7%
    57.9%
    60.3%
    62.7%
    65.2%
    67.8%
    70.5%
    73.2%
    76.1%
    79.1%
    82.2%
    85.3%
    88.6%
    92.1%
    95.6%
    99.3%
    100.6%
    102.1%
    106.2%
    Internal Rate of Return (IRR)
    -
    12.8%
    19.8%
    22.4%
    23.3%
    23.6%
    23.5%
    23.3%
    23%
    22.7%
    22.4%
    22.1%
    21.8%
    21.5%
    21.2%
    21%
    20.8%
    20.5%
    20.3%
    20.2%
    20%
    19.8%
    19.7%
    19.6%
    19.4%
    19.3%
    19.2%
    19.1%
    19%
    19%