| 
                         Purchase price  | 
                      |
| 
                         Property value Appreciation  | 
                      |
| 
                         Mortgage interest rate  | 
                      |
| 
                         Mortgage duration (years)  | 
                      |
| 
                         Down Payment %  | 
                      |
| 
                         Real Estate Taxes  | 
                      |
| 
                         Capital Expenditures  | 
                      
| 
                         Initial Investment In Market  | 
                      |
| 
                         Investment Return (annual)  | 
                      |
| 
                         Annual Rent Cost Increase  | 
                      |
| 
                         Monthly Rent  | 
                      |
| 
                         Security Deposit  | 
                      |
| 
                         Monthly Renter's Insurance  | 
                      |
| 
                         Monthly Maintenance  | 
                      
| 
                         Owner  | 
                      
                         Renter  | 
                    |
| 
                         5 years  | 
                      ||
| 
                         10 years  | 
                      ||
| 
                         20 years  |