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”.

Westwood 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:
$ 200000
Rent:
$ 1750 / mo
Taxes:

Estimated Property Taxes

$ 100
Insurance:

Estimated Insurance

$ 800
HOA Fee:

Home Owners Association Fee

$ 0
PM Fee:

Property Management Fee

$ 105
Other:
$ 0
Other:
$ 0
Vacancy:

Based on 7%

$ 122.5
Repairs:

Based on 5%

$ 87.5
Total:

Total Monthly Expenses

$ 481.667
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.

$ 1268 / 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.

7.61 %
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.

9.52

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:
1.5
Floor Area:
1000 Sq Ft
Lot Size:
1,750 Sq Ft
Stories:
2 Stories
Basement:
Unfinished
Parking:
Off-Street Parking
RESERVE THIS PROPERTY

Seller's Additional Notes

*The intrerior images are the finals for this property*

This property is located a short distance to Gwynn Falls Park, and very close to Coppin State University and Carver Vocational Tech School – this is in an ideal central location close to several large employers, with easy access to downtown and out of town via the Beltway. The area is a short ride to Mondawmin Mall and other shopping venues and is right around the corner from a local church, along with several small parks and two large parks.

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

$1244 Net Operating Income
$1301 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
    $200,000
    Fair Market Value
    $200,000
    Down Payment Amount
    $40,000
    Depreciable Closing Costs
    $3,000
    Lender Fees / Points
    $3,000
    Total Cash Invested
    $46,000
    Total Equity at Purchase
    $40,000
    Morgage Calculation
    Loan Amount
    $160,000
    Monthly Mortgage Payment
    $859
    First Year Mortgage Principal Paid Down
    $2,361
    First Year Mortgage Interest Paid
    $7,946

    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
    $1,750
    Vacancy Estimate
    $123
    Gross Operating Income
    $1,628
    Property Taxes
    $150
    Insurance
    $50
    Other Expense
    $0
    Owner-Paid Utilities / Landscaping
    $0
    Property Management Fee
    $175
    Maintenance Estimate
    $88
    Total Operating Expenses
    $463
    Net Operating Income (NOI)
    $1,165
    Mortgage Payment
    $859
    Cash Flow Before Taxes
    $306
    Gross Rent Multiplier (GRM)
    9.5
    Rent to Value Ratio (RV Ratio)
    0.9%
    Capitalization Rate (Cap Rate)
    7%
    Cash on Cash Return
    8%

    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
    $20,000
    Value of (Depreciable) Property Structure
    $180,000
    Depreciable "Cost Basis" at Purchase
    $183,000
    Annual Straight Line Depreciation of Cost Basis
    $6,655
    Annual Depreciation of Lender Fees / Costs
    $100
    First Year Total Depreciation
    $6,755
    First Year Taxable Income Before Depreciation
    $6,034
    First Year Taxable Income Offset by Depreciation
    $6,034
    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
    $1,931
    First Year Left Over Depreciation
    $721

    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
    $21,000
    $21,420
    $21,848
    $22,285
    $22,731
    $23,186
    $23,649
    $24,122
    $24,605
    $25,097
    $25,599
    $26,111
    $26,633
    $27,166
    $27,709
    $28,263
    $28,828
    $29,405
    $29,993
    $30,593
    $31,205
    $31,829
    $32,466
    $33,115
    $33,777
    $34,453
    $35,142
    $35,845
    $36,562
    $37,293
    Vacancy Loss
    $1,470
    $1,499
    $1,529
    $1,560
    $1,591
    $1,623
    $1,655
    $1,689
    $1,722
    $1,757
    $1,792
    $1,828
    $1,864
    $1,902
    $1,940
    $1,978
    $2,018
    $2,058
    $2,100
    $2,142
    $2,184
    $2,228
    $2,273
    $2,318
    $2,364
    $2,412
    $2,460
    $2,509
    $2,559
    $2,610
    Gross Operating Income
    $19,530
    $19,921
    $20,319
    $20,725
    $21,140
    $21,563
    $21,994
    $22,434
    $22,883
    $23,340
    $23,807
    $24,283
    $24,769
    $25,264
    $25,769
    $26,285
    $26,811
    $27,347
    $27,894
    $28,452
    $29,021
    $29,601
    $30,193
    $30,797
    $31,413
    $32,041
    $32,682
    $33,335
    $34,002
    $34,682
    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
    $1,050
    $1,071
    $1,092
    $1,114
    $1,137
    $1,159
    $1,182
    $1,206
    $1,230
    $1,255
    $1,280
    $1,306
    $1,332
    $1,358
    $1,385
    $1,413
    $1,441
    $1,470
    $1,500
    $1,530
    $1,560
    $1,591
    $1,623
    $1,656
    $1,689
    $1,723
    $1,757
    $1,792
    $1,828
    $1,865
    Property Management
    $2,100
    $2,142
    $2,185
    $2,229
    $2,273
    $2,319
    $2,365
    $2,412
    $2,460
    $2,510
    $2,560
    $2,611
    $2,663
    $2,717
    $2,771
    $2,826
    $2,883
    $2,941
    $2,999
    $3,059
    $3,120
    $3,183
    $3,247
    $3,311
    $3,378
    $3,445
    $3,514
    $3,584
    $3,656
    $3,729
    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
    $5,550
    $5,613
    $5,677
    $5,743
    $5,810
    $5,878
    $5,947
    $6,018
    $6,091
    $6,165
    $6,240
    $6,317
    $6,395
    $6,475
    $6,556
    $6,639
    $6,724
    $6,811
    $6,899
    $6,989
    $7,081
    $7,174
    $7,270
    $7,367
    $7,467
    $7,568
    $7,671
    $7,777
    $7,884
    $7,994
    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
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    $10,307
    Mortgage Balance at Year End
    $157,639
    $155,158
    $152,550
    $149,808
    $146,926
    $143,896
    $140,712
    $137,365
    $133,846
    $130,147
    $126,259
    $122,173
    $117,877
    $113,361
    $108,614
    $103,625
    $98,380
    $92,867
    $87,071
    $80,980
    $74,576
    $67,845
    $60,770
    $53,332
    $45,514
    $37,297
    $28,658
    $19,578
    $10,033
    -
    Debt Service Coverage Ratio
    1.36%
    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%
    1.91%
    1.95%
    1.99%
    2.04%
    2.08%
    2.13%
    2.18%
    2.22%
    2.27%
    2.32%
    2.37%
    2.43%
    2.48%
    2.53%
    2.59%
    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
    $13,980
    $14,308
    $14,642
    $14,983
    $15,330
    $15,685
    $16,047
    $16,415
    $16,792
    $17,176
    $17,567
    $17,966
    $18,374
    $18,789
    $19,213
    $19,645
    $20,086
    $20,536
    $20,995
    $21,463
    $21,940
    $22,427
    $22,923
    $23,430
    $23,946
    $24,473
    $25,011
    $25,559
    $26,118
    $26,688
    Capitalization Rate
    7%
    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%
    13.1%
    13.3%
    Cash Flow Before Taxes
    $3,673
    $4,001
    $4,335
    $4,676
    $5,023
    $5,378
    $5,740
    $6,108
    $6,485
    $6,869
    $7,260
    $7,659
    $8,067
    $8,482
    $8,906
    $9,338
    $9,779
    $10,229
    $10,688
    $11,156
    $11,633
    $12,120
    $12,616
    $13,123
    $13,639
    $14,166
    $14,704
    $15,252
    $15,811
    $16,381
    Cash on Cash Return
    8%
    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%
    29.7%
    30.8%
    32%
    33.2%
    34.4%
    35.6%
    Annual Equity Accumulation
    Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10Year 11Year 12Year 13Year 14Year 15Year 16Year 17Year 18Year 19Year 20Year 21Year 22Year 23Year 24Year 25Year 26Year 27Year 28Year 29Year 30
    Property Appreciation
    $8,000
    $8,320
    $8,653
    $8,999
    $9,359
    $9,733
    $10,123
    $10,527
    $10,949
    $11,386
    $11,842
    $12,316
    $12,808
    $13,321
    $13,853
    $14,408
    $14,984
    $15,583
    $16,207
    $16,855
    $17,529
    $18,230
    $18,959
    $19,718
    $20,506
    $21,327
    $22,180
    $23,067
    $23,990
    $24,949
    Mortgage Principal Pay Down
    $2,361
    $2,481
    $2,608
    $2,742
    $2,882
    $3,029
    $3,184
    $3,347
    $3,519
    $3,699
    $3,888
    $4,087
    $4,296
    $4,516
    $4,747
    $4,990
    $5,245
    $5,513
    $5,795
    $6,092
    $6,403
    $6,731
    $7,075
    $7,437
    $7,818
    $8,218
    $8,638
    $9,080
    $9,545
    $10,033
    Total Equity Growth
    $10,361
    $10,801
    $11,261
    $11,741
    $12,241
    $12,763
    $13,307
    $13,875
    $14,467
    $15,085
    $15,730
    $16,402
    $17,104
    $17,836
    $18,600
    $19,397
    $20,229
    $21,096
    $22,002
    $22,947
    $23,932
    $24,961
    $26,035
    $27,155
    $28,324
    $29,545
    $30,818
    $32,147
    $33,534
    $34,982
    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
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $6,755
    $3,377
    $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
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $3,477
    $100
    $100
    Taxable Income Before Depreciation
    $6,034
    $6,482
    $6,943
    $7,417
    $7,905
    $8,407
    $8,924
    $9,456
    $10,003
    $10,567
    $11,148
    $11,746
    $12,363
    $12,998
    $13,653
    $14,328
    $15,024
    $15,742
    $16,483
    $17,247
    $18,036
    $18,851
    $19,692
    $20,560
    $21,457
    $22,384
    $23,342
    $24,332
    $25,356
    $26,415
    Carry Forward Loss From Depreciation
    $821
    $1,194
    $1,105
    $542
    $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
    $6,034
    $6,482
    $6,943
    $7,417
    $7,397
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $6,855
    $3,477
    $100
    $100
    Remaining Taxable Income After Depreciation
    $0
    $0
    $0
    $0
    $509
    $1,553
    $2,069
    $2,601
    $3,149
    $3,713
    $4,294
    $4,892
    $5,508
    $6,143
    $6,798
    $7,473
    $8,170
    $8,888
    $9,628
    $10,393
    $11,182
    $11,996
    $12,837
    $13,705
    $14,603
    $15,529
    $16,487
    $20,855
    $25,256
    $26,315
    Federal Income Tax Owed on Rental Income
    $0
    $0
    $0
    $0
    $163
    $497
    $662
    $832
    $1,008
    $1,188
    $1,374
    $1,565
    $1,763
    $1,966
    $2,175
    $2,391
    $2,614
    $2,844
    $3,081
    $3,326
    $3,578
    $3,839
    $4,108
    $4,386
    $4,673
    $4,969
    $5,276
    $6,674
    $8,082
    $8,421
    Tax Savings from Depreciation
    $1,931
    $2,074
    $2,222
    $2,374
    $2,367
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $2,193
    $1,113
    $32
    $32
    Cash Flow After Taxes
    $3,673
    $4,001
    $4,335
    $4,676
    $4,861
    $4,881
    $5,077
    $5,276
    $5,477
    $5,681
    $5,886
    $6,094
    $6,304
    $6,516
    $6,731
    $6,947
    $7,165
    $7,385
    $7,607
    $7,830
    $8,055
    $8,281
    $8,508
    $8,737
    $8,966
    $9,197
    $9,428
    $8,578
    $7,729
    $7,961
    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
    $208,000
    $216,320
    $224,973
    $233,972
    $243,331
    $253,064
    $263,186
    $273,714
    $284,662
    $296,049
    $307,891
    $320,206
    $333,015
    $346,335
    $360,189
    $374,596
    $389,580
    $405,163
    $421,370
    $438,225
    $455,754
    $473,984
    $492,943
    $512,661
    $533,167
    $554,494
    $576,674
    $599,741
    $623,730
    $648,680
    Cumulative Appreciation
    $8,000
    $16,320
    $24,973
    $33,972
    $43,331
    $53,064
    $63,186
    $73,714
    $84,662
    $96,049
    $107,891
    $120,206
    $133,015
    $146,335
    $160,189
    $174,596
    $189,580
    $205,163
    $221,370
    $238,225
    $255,754
    $273,984
    $292,943
    $312,661
    $333,167
    $354,494
    $376,674
    $399,741
    $423,730
    $448,680
    Cumulative Mortgage Principal Paydown
    $2,361
    $4,842
    $7,450
    $10,192
    $13,074
    $16,104
    $19,288
    $22,635
    $26,154
    $29,853
    $33,741
    $37,827
    $42,123
    $46,639
    $51,386
    $56,375
    $61,620
    $67,133
    $72,929
    $79,020
    $85,424
    $92,155
    $99,230
    $106,668
    $114,486
    $122,703
    $131,342
    $140,422
    $149,967
    $160,000
    Total Cumulative Equity
    $50,361
    $61,162
    $72,423
    $84,164
    $96,405
    $109,167
    $122,474
    $136,349
    $150,816
    $165,902
    $181,631
    $198,034
    $215,138
    $232,974
    $251,574
    $270,972
    $291,200
    $312,297
    $334,298
    $357,245
    $381,177
    $406,139
    $432,173
    $459,328
    $487,653
    $517,197
    $548,015
    $580,163
    $613,697
    $648,680
    Cumulative Cash Flow Before Taxes
    $3,673
    $7,674
    $12,008
    $16,684
    $21,707
    $27,085
    $32,825
    $38,933
    $45,418
    $52,287
    $59,547
    $67,206
    $75,273
    $83,755
    $92,662
    $102,000
    $111,779
    $122,008
    $132,696
    $143,851
    $155,484
    $167,604
    $180,220
    $193,343
    $206,982
    $221,148
    $235,852
    $251,104
    $266,915
    $283,296
    Cumulative Tax Savings From Depreciation
    $1,931
    $4,005
    $6,227
    $8,600
    $10,967
    $13,161
    $15,354
    $17,548
    $19,741
    $21,935
    $24,128
    $26,321
    $28,515
    $30,708
    $32,902
    $35,095
    $37,289
    $39,482
    $41,676
    $43,869
    $46,063
    $48,256
    $50,449
    $52,643
    $54,836
    $57,030
    $59,223
    $60,336
    $60,368
    $60,400
    Cumulative Cash Flow After Taxes
    $3,673
    $7,674
    $12,008
    $16,684
    $21,545
    $26,426
    $31,503
    $36,779
    $42,256
    $47,937
    $53,823
    $59,917
    $66,221
    $72,738
    $79,468
    $86,415
    $93,580
    $100,965
    $108,572
    $116,402
    $124,456
    $132,737
    $141,245
    $149,982
    $158,949
    $168,145
    $177,573
    $186,151
    $193,880
    $201,841
    Total Net Profit if Sold
    -
    $5,530
    $20,434
    $36,130
    $52,483
    $69,348
    $86,922
    $105,231
    $124,299
    $144,154
    $164,823
    $186,334
    $208,718
    $232,005
    $256,228
    $281,419
    $307,614
    $334,849
    $363,161
    $392,589
    $423,173
    $454,957
    $487,983
    $522,298
    $557,948
    $594,983
    $633,455
    $672,335
    $711,679
    $752,626
    Total Return on Investment if Sold
    -
    12.02%
    44.42%
    78.54%
    114.09%
    150.76%
    188.96%
    228.76%
    270.22%
    313.38%
    358.31%
    405.07%
    453.73%
    504.36%
    557.02%
    611.78%
    668.73%
    727.93%
    789.48%
    853.45%
    919.94%
    989.04%
    1060.83%
    1135.43%
    1212.93%
    1293.44%
    1377.08%
    1461.6%
    1547.13%
    1636.14%
    Before-Tax Return on Investment if Held
    30.5%
    32.2%
    33.9%
    35.7%
    37.5%
    39.4%
    41.4%
    43.4%
    45.5%
    47.7%
    50%
    52.3%
    54.7%
    57.2%
    59.8%
    62.5%
    65.2%
    68.1%
    71.1%
    74.1%
    77.3%
    80.6%
    84%
    87.6%
    91.2%
    95%
    99%
    103%
    107.3%
    111.7%
    After-Tax Return on Investment if Held
    30.5%
    32.2%
    33.9%
    35.7%
    37.2%
    38.4%
    40%
    41.6%
    43.4%
    45.1%
    47%
    48.9%
    50.9%
    52.9%
    55.1%
    57.3%
    59.6%
    61.9%
    64.4%
    66.9%
    69.5%
    72.3%
    75.1%
    78%
    81.1%
    84.2%
    87.5%
    88.5%
    89.7%
    93.4%
    Internal Rate of Return (IRR)
    -
    6.1%
    14%
    17.1%
    18.5%
    19.1%
    19.2%
    19.2%
    19.1%
    18.9%
    18.6%
    18.4%
    18.1%
    17.9%
    17.7%
    17.5%
    17.2%
    17.1%
    16.9%
    16.7%
    16.5%
    16.4%
    16.2%
    16.1%
    15.9%
    15.8%
    15.7%
    15.6%
    15.5%
    15.4%