The Property Analyzer Post PropertyFind PartnersRaise Capital
Back to Search Results

+ Property Assumptions
Ask Price
# of Units
Monthly Maintenance
Monthly Mgmt Fees
Property Taxes
Vacancy Rate
Unit 1 Rent
Unit 2 Rent
Unit 3 Rent
Unit 4 Rent
+Add Income/Expense
More Options
Update Analysis

+ Area Demographics
Avg. Income $57,800
% College Degree 62%
Avg. Age 38

+ Rental Data
# of Beds Monthly Rent
1 $950
2 $1250
3 $1350
4 $1550

+ Vacancy Data
Area Rate
PA Statewide 4.5
Philadelphia MSA 4.5

+ Sales Data
Avg. Sale Price $525,000
Avg. Price Per Sq Ft. $310
Price Change Since 2004 +12%
Price Change Last 12 Mo. +2%

+ Loan Options
Lender Offer
United Banco 4.25% $2,497/ month
Banco United 4.75% $2,497/ month
Unitas BanK 4.15% $2,497/ month
United Banco 4.55% $2,497/ month
State
City
Ask Price
Address
Cap Rate
Gross Rent Roll
NOI
Net Income Potential
# of Units
Home Value
Total Equity
LTV Ratio
1
10
2012
$691
$1,434
$2,126
$691
$1,434
$2,126
$459,000
$16,756
96.3%
2
11
2012
$693
$1,432
$2,126
$1,385
$2,867
$4,251
$459,574
$18,024
96.1%
3
12
2012
$696
$1,430
$2,126
$2,080
$4,297
$6,377
$460,148
$19,294
95.8%
4
1
2013
$698
$1,428
$2,126
$2,778
$5,725
$8,503
$460,723
$20,567
95.5%
5
2
2013
$700
$1,426
$2,126
$3,478
$7,150
$10,629
$461,299
$21,843
95.3%
6
3
2013
$702
$1,424
$2,126
$4,180
$8,574
$12,754
$461,876
$23,121
95.0%
7
4
2013
$704
$1,421
$2,126
$4,885
$9,995
$14,880
$462,453
$24,403
94.7%
8
5
2013
$707
$1,419
$2,126
$5,591
$11,414
$17,006
$463,031
$25,688
94.5%
9
6
2013
$709
$1,417
$2,126
$6,300
$12,831
$19,131
$463,610
$26,975
94.2%
10
7
2013
$711
$1,415
$2,126
$7,011
$14,246
$21,257
$464,190
$28,266
93.9%
11
8
2013
$713
$1,412
$2,126
$7,725
$15,658
$23,383
$464,770
$29,559
93.6%
12
9
2013
$715
$1,410
$2,126
$8,440
$17,068
$25,508
$465,351
$30,856
93.4%
13
10
2013
$718
$1,408
$2,126
$9,158
$18,476
$27,634
$465,933
$32,155
93.1%
14
11
2013
$720
$1,406
$2,126
$9,878
$19,882
$29,760
$466,515
$33,458
92.8%
15
12
2013
$722
$1,404
$2,126
$10,600
$21,286
$31,886
$467,098
$34,763
92.6%
16
1
2014
$724
$1,401
$2,126
$11,324
$22,687
$34,011
$467,682
$36,071
92.3%
17
2
2014
$727
$1,399
$2,126
$12,051
$24,086
$36,137
$468,267
$37,383
92.0%
18
3
2014
$729
$1,397
$2,126
$12,780
$25,483
$38,263
$468,852
$38,697
91.7%
19
4
2014
$731
$1,394
$2,126
$13,511
$26,877
$40,388
$469,438
$40,014
91.5%
20
5
2014
$734
$1,392
$2,126
$14,245
$28,269
$42,514
$470,025
$41,335
91.2%
21
6
2014
$736
$1,390
$2,126
$14,981
$29,659
$44,640
$470,612
$42,658
90.9%
22
7
2014
$738
$1,388
$2,126
$15,719
$31,047
$46,765
$471,201
$43,984
90.7%
23
8
2014
$740
$1,385
$2,126
$16,459
$32,432
$48,891
$471,790
$45,314
90.4%
24
9
2014
$743
$1,383
$2,126
$17,202
$33,815
$51,017
$472,379
$46,646
90.1%
25
10
2014
$745
$1,381
$2,126
$17,947
$35,195
$53,143
$472,970
$47,982
89.9%
26
11
2014
$747
$1,378
$2,126
$18,694
$36,574
$55,268
$473,561
$49,320
89.6%
27
12
2014
$750
$1,376
$2,126
$19,444
$37,950
$57,394
$474,153
$50,662
89.3%
28
1
2015
$752
$1,374
$2,126
$20,196
$39,323
$59,520
$474,746
$52,007
89.0%
29
2
2015
$754
$1,371
$2,126
$20,951
$40,695
$61,645
$475,339
$53,355
88.8%
30
3
2015
$757
$1,369
$2,126
$21,708
$42,063
$63,771
$475,933
$54,706
88.5%
31
4
2015
$759
$1,367
$2,126
$22,467
$43,430
$65,897
$476,528
$56,060
88.2%
32
5
2015
$762
$1,364
$2,126
$23,228
$44,794
$68,022
$477,124
$57,417
88.0%
33
6
2015
$764
$1,362
$2,126
$23,992
$46,156
$70,148
$477,720
$58,777
87.7%
34
7
2015
$766
$1,359
$2,126
$24,758
$47,515
$72,274
$478,317
$60,141
87.4%
35
8
2015
$769
$1,357
$2,126
$25,527
$48,872
$74,400
$478,915
$61,507
87.2%
36
9
2015
$771
$1,355
$2,126
$26,298
$50,227
$76,525
$479,514
$62,877
86.9%
37
10
2015
$774
$1,352
$2,126
$27,072
$51,579
$78,651
$480,113
$64,250
86.6%
38
11
2015
$776
$1,350
$2,126
$27,848
$52,929
$80,777
$480,713
$65,626
86.3%
39
12
2015
$778
$1,347
$2,126
$28,626
$54,276
$82,902
$481,314
$67,005
86.1%
40
1
2016
$781
$1,345
$2,126
$29,407
$55,621
$85,028
$481,916
$68,388
85.8%
41
2
2016
$783
$1,342
$2,126
$30,190
$56,964
$87,154
$482,518
$69,773
85.5%
42
3
2016
$786
$1,340
$2,126
$30,976
$58,304
$89,279
$483,122
$71,162
85.3%
43
4
2016
$788
$1,338
$2,126
$31,764
$59,641
$91,405
$483,725
$72,554
85.0%
44
5
2016
$791
$1,335
$2,126
$32,554
$60,976
$93,531
$484,330
$73,949
84.7%
45
6
2016
$793
$1,333
$2,126
$33,347
$62,309
$95,657
$484,935
$75,348
84.5%
46
7
2016
$796
$1,330
$2,126
$34,143
$63,639
$97,782
$485,542
$76,750
84.2%
47
8
2016
$798
$1,328
$2,126
$34,941
$64,967
$99,908
$486,149
$78,155
83.9%
48
9
2016
$801
$1,325
$2,126
$35,742
$66,292
$102,034
$486,756
$79,563
83.7%
49
10
2016
$803
$1,323
$2,126
$36,545
$67,615
$104,159
$487,365
$80,974
83.4%
50
11
2016
$806
$1,320
$2,126
$37,350
$68,935
$106,285
$487,974
$82,389
83.1%
51
12
2016
$808
$1,318
$2,126
$38,158
$70,253
$108,411
$488,584
$83,807
82.8%
52
1
2017
$811
$1,315
$2,126
$38,969
$71,568
$110,536
$489,195
$85,228
82.6%
53
2
2017
$813
$1,313
$2,126
$39,782
$72,880
$112,662
$489,806
$86,653
82.3%
54
3
2017
$816
$1,310
$2,126
$40,597
$74,190
$114,788
$490,418
$88,081
82.0%
55
4
2017
$818
$1,308
$2,126
$41,416
$75,498
$116,914
$491,031
$89,512
81.8%
56
5
2017
$821
$1,305
$2,126
$42,236
$76,803
$119,039
$491,645
$90,947
81.5%
57
6
2017
$823
$1,302
$2,126
$43,060
$78,105
$121,165
$492,260
$92,384
81.2%
58
7
2017
$826
$1,300
$2,126
$43,886
$79,405
$123,291
$492,875
$93,826
81.0%
59
8
2017
$828
$1,297
$2,126
$44,714
$80,702
$125,416
$493,491
$95,270
80.7%
60
9
2017
$831
$1,295
$2,126
$45,545
$81,997
$127,542
$494,108
$96,718
80.4%
61
10
2017
$834
$1,292
$2,126
$46,379
$83,289
$129,668
$494,726
$98,169
80.2%
62
11
2017
$836
$1,289
$2,126
$47,215
$84,578
$131,793
$495,344
$99,624
79.9%
63
12
2017
$839
$1,287
$2,126
$48,054
$85,865
$133,919
$495,963
$101,082
79.6%
64
1
2018
$841
$1,284
$2,126
$48,895
$87,149
$136,045
$496,583
$102,544
79.4%
65
2
2018
$844
$1,282
$2,126
$49,740
$88,431
$138,171
$497,204
$104,008
79.1%
66
3
2018
$847
$1,279
$2,126
$50,586
$89,710
$140,296
$497,825
$105,477
78.8%
67
4
2018
$849
$1,276
$2,126
$51,436
$90,986
$142,422
$498,448
$106,948
78.5%
68
5
2018
$852
$1,274
$2,126
$52,288
$92,260
$144,548
$499,071
$108,424
78.3%
69
6
2018
$855
$1,271
$2,126
$53,142
$93,531
$146,673
$499,695
$109,902
78.0%
70
7
2018
$857
$1,268
$2,126
$54,000
$94,799
$148,799
$500,319
$111,384
77.7%
71
8
2018
$860
$1,266
$2,126
$54,860
$96,065
$150,925
$500,945
$112,870
77.5%
72
9
2018
$863
$1,263
$2,126
$55,723
$97,328
$153,050
$501,571
$114,359
77.2%
73
10
2018
$865
$1,260
$2,126
$56,588
$98,588
$155,176
$502,198
$115,851
76.9%
74
11
2018
$868
$1,258
$2,126
$57,456
$99,846
$157,302
$502,826
$117,347
76.7%
75
12
2018
$871
$1,255
$2,126
$58,327
$101,100
$159,428
$503,454
$118,846
76.4%
76
1
2019
$874
$1,252
$2,126
$59,201
$102,352
$161,553
$504,083
$120,349
76.1%
77
2
2019
$876
$1,249
$2,126
$60,077
$103,602
$163,679
$504,713
$121,856
75.9%
78
3
2019
$879
$1,247
$2,126
$60,956
$104,848
$165,805
$505,344
$123,366
75.6%
79
4
2019
$882
$1,244
$2,126
$61,838
$106,092
$167,930
$505,976
$124,879
75.3%
80
5
2019
$885
$1,241
$2,126
$62,723
$107,333
$170,056
$506,609
$126,396
75.1%
81
6
2019
$887
$1,238
$2,126
$63,610
$108,572
$172,182
$507,242
$127,917
74.8%
82
7
2019
$890
$1,236
$2,126
$64,500
$109,807
$174,307
$507,876
$129,441
74.5%
83
8
2019
$893
$1,233
$2,126
$65,393
$111,040
$176,433
$508,511
$130,969
74.2%
84
9
2019
$896
$1,230
$2,126
$66,289
$112,270
$178,559
$509,146
$132,500
74.0%
85
10
2019
$898
$1,227
$2,126
$67,187
$113,497
$180,685
$509,783
$134,035
73.7%
86
11
2019
$901
$1,224
$2,126
$68,088
$114,722
$182,810
$510,420
$135,573
73.4%
87
12
2019
$904
$1,222
$2,126
$68,992
$115,943
$184,936
$511,058
$137,115
73.2%
88
1
2020
$907
$1,219
$2,126
$69,899
$117,162
$187,062
$511,697
$138,661
72.9%
89
2
2020
$910
$1,216
$2,126
$70,809
$118,378
$189,187
$512,336
$140,211
72.6%
90
3
2020
$913
$1,213
$2,126
$71,722
$119,591
$191,313
$512,977
$141,764
72.4%
91
4
2020
$915
$1,210
$2,126
$72,637
$120,802
$193,439
$513,618
$143,320
72.1%
92
5
2020
$918
$1,207
$2,126
$73,556
$122,009
$195,564
$514,260
$144,881
71.8%
93
6
2020
$921
$1,205
$2,126
$74,477
$123,213
$197,690
$514,903
$146,445
71.6%
94
7
2020
$924
$1,202
$2,126
$75,401
$124,415
$199,816
$515,547
$148,012
71.3%
95
8
2020
$927
$1,199
$2,126
$76,328
$125,614
$201,942
$516,191
$149,584
71.0%
96
9
2020
$930
$1,196
$2,126
$77,258
$126,810
$204,067
$516,836
$151,159
70.8%
97
10
2020
$933
$1,193
$2,126
$78,190
$128,003
$206,193
$517,482
$152,738
70.5%
98
11
2020
$936
$1,190
$2,126
$79,126
$129,193
$208,319
$518,129
$154,320
70.2%
99
12
2020
$939
$1,187
$2,126
$80,065
$130,380
$210,444
$518,777
$155,906
69.9%
100
1
2021
$942
$1,184
$2,126
$81,006
$131,564
$212,570
$519,425
$157,496
69.7%
101
2
2021
$944
$1,181
$2,126
$81,951
$132,745
$214,696
$520,075
$159,090
69.4%
102
3
2021
$947
$1,178
$2,126
$82,898
$133,923
$216,821
$520,725
$160,688
69.1%
103
4
2021
$950
$1,175
$2,126
$83,848
$135,099
$218,947
$521,376
$162,289
68.9%
104
5
2021
$953
$1,172
$2,126
$84,802
$136,271
$221,073
$522,027
$163,894
68.6%
105
6
2021
$956
$1,169
$2,126
$85,758
$137,440
$223,199
$522,680
$165,503
68.3%
106
7
2021
$959
$1,166
$2,126
$86,717
$138,607
$225,324
$523,333
$167,116
68.1%
107
8
2021
$962
$1,163
$2,126
$87,680
$139,770
$227,450
$523,987
$168,732
67.8%
108
9
2021
$965
$1,160
$2,126
$88,645
$140,931
$229,576
$524,642
$170,352
67.5%
109
10
2021
$968
$1,157
$2,126
$89,613
$142,088
$231,701
$525,298
$171,976
67.3%
110
11
2021
$971
$1,154
$2,126
$90,585
$143,242
$233,827
$525,955
$173,604
67.0%
111
12
2021
$974
$1,151
$2,126
$91,559
$144,394
$235,953
$526,612
$175,236
66.7%
112
1
2022
$977
$1,148
$2,126
$92,537
$145,542
$238,078
$527,270
$176,872
66.5%
113
2
2022
$981
$1,145
$2,126
$93,517
$146,687
$240,204
$527,930
$178,512
66.2%
114
3
2022
$984
$1,142
$2,126
$94,501
$147,829
$242,330
$528,589
$180,155
65.9%
115
4
2022
$987
$1,139
$2,126
$95,487
$148,968
$244,456
$529,250
$181,802
65.6%
116
5
2022
$990
$1,136
$2,126
$96,477
$150,104
$246,581
$529,912
$183,454
65.4%
117
6
2022
$993
$1,133
$2,126
$97,470
$151,237
$248,707
$530,574
$185,109
65.1%
118
7
2022
$996
$1,130
$2,126
$98,466
$152,367
$250,833
$531,237
$186,768
64.8%
119
8
2022
$999
$1,127
$2,126
$99,465
$153,494
$252,958
$531,901
$188,431
64.6%
120
9
2022
$1,002
$1,124
$2,126
$100,467
$154,617
$255,084
$532,566
$190,098
64.3%
121
10
2022
$1,005
$1,120
$2,126
$101,472
$155,738
$257,210
$533,232
$191,769
64.0%
122
11
2022
$1,008
$1,117
$2,126
$102,481
$156,855
$259,335
$533,899
$193,444
63.8%
123
12
2022
$1,012
$1,114
$2,126
$103,492
$157,969
$261,461
$534,566
$195,123
63.5%
124
1
2023
$1,015
$1,111
$2,126
$104,507
$159,080
$263,587
$535,234
$196,806
63.2%
125
2
2023
$1,018
$1,108
$2,126
$105,525
$160,188
$265,713
$535,903
$198,493
63.0%
126
3
2023
$1,021
$1,105
$2,126
$106,546
$161,292
$267,838
$536,573
$200,184
62.7%
127
4
2023
$1,024
$1,101
$2,126
$107,570
$162,394
$269,964
$537,244
$201,879
62.4%
128
5
2023
$1,027
$1,098
$2,126
$108,598
$163,492
$272,090
$537,915
$203,578
62.2%
129
6
2023
$1,031
$1,095
$2,126
$109,628
$164,587
$274,215
$538,588
$205,281
61.9%
130
7
2023
$1,034
$1,092
$2,126
$110,662
$165,679
$276,341
$539,261
$206,988
61.6%
131
8
2023
$1,037
$1,089
$2,126
$111,699
$166,767
$278,467
$539,935
$208,699
61.3%
132
9
2023
$1,040
$1,085
$2,126
$112,740
$167,853
$280,592
$540,610
$210,415
61.1%
133
10
2023
$1,044
$1,082
$2,126
$113,784
$168,935
$282,718
$541,286
$212,134
60.8%
134
11
2023
$1,047
$1,079
$2,126
$114,830
$170,013
$284,844
$541,962
$213,858
60.5%
135
12
2023
$1,050
$1,076
$2,126
$115,881
$171,089
$286,970
$542,640
$215,585
60.3%
136
1
2024
$1,053
$1,072
$2,126
$116,934
$172,161
$289,095
$543,318
$217,317
60.0%
137
2
2024
$1,057
$1,069
$2,126
$117,991
$173,230
$291,221
$543,997
$219,053
59.7%
138
3
2024
$1,060
$1,066
$2,126
$119,051
$174,296
$293,347
$544,677
$220,793
59.5%
139
4
2024
$1,063
$1,062
$2,126
$120,114
$175,358
$295,472
$545,358
$222,537
59.2%
140
5
2024
$1,067
$1,059
$2,126
$121,181
$176,417
$297,598
$546,040
$224,286
58.9%
141
6
2024
$1,070
$1,056
$2,126
$122,251
$177,473
$299,724
$546,722
$226,038
58.7%
142
7
2024
$1,073
$1,052
$2,126
$123,324
$178,525
$301,849
$547,406
$227,795
58.4%
143
8
2024
$1,077
$1,049
$2,126
$124,401
$179,574
$303,975
$548,090
$229,556
58.1%
144
9
2024
$1,080
$1,046
$2,126
$125,481
$180,620
$306,101
$548,775
$231,321
57.8%
145
10
2024
$1,083
$1,042
$2,126
$126,564
$181,662
$308,227
$549,461
$233,090
57.6%
146
11
2024
$1,087
$1,039
$2,126
$127,651
$182,701
$310,352
$550,148
$234,864
57.3%
147
12
2024
$1,090
$1,035
$2,126
$128,742
$183,736
$312,478
$550,836
$236,642
57.0%
148
1
2025
$1,094
$1,032
$2,126
$129,835
$184,768
$314,604
$551,524
$238,424
56.8%
149
2
2025
$1,097
$1,029
$2,126
$130,932
$185,797
$316,729
$552,213
$240,211
56.5%
150
3
2025
$1,100
$1,025
$2,126
$132,033
$186,822
$318,855
$552,904
$242,001
56.2%
151
4
2025
$1,104
$1,022
$2,126
$133,137
$187,844
$320,981
$553,595
$243,797
56.0%
152
5
2025
$1,107
$1,018
$2,126
$134,244
$188,862
$323,106
$554,287
$245,596
55.7%
153
6
2025
$1,111
$1,015
$2,126
$135,355
$189,877
$325,232
$554,980
$247,400
55.4%
154
7
2025
$1,114
$1,011
$2,126
$136,469
$190,889
$327,358
$555,673
$249,208
55.2%
155
8
2025
$1,118
$1,008
$2,126
$137,587
$191,897
$329,484
$556,368
$251,020
54.9%
156
9
2025
$1,121
$1,004
$2,126
$138,708
$192,901
$331,609
$557,063
$252,837
54.6%
157
10
2025
$1,125
$1,001
$2,126
$139,833
$193,902
$333,735
$557,760
$254,658
54.3%
158
11
2025
$1,128
$997
$2,126
$140,961
$194,899
$335,861
$558,457
$256,483
54.1%
159
12
2025
$1,132
$994
$2,126
$142,093
$195,893
$337,986
$559,155
$258,313
53.8%
160
1
2026
$1,135
$990
$2,126
$143,229
$196,884
$340,112
$559,854
$260,148
53.5%
161
2
2026
$1,139
$987
$2,126
$144,367
$197,870
$342,238
$560,554
$261,986
53.3%
162
3
2026
$1,142
$983
$2,126
$145,510
$198,854
$344,363
$561,255
$263,830
53.0%
163
4
2026
$1,146
$980
$2,126
$146,656
$199,833
$346,489
$561,956
$265,677
52.7%
164
5
2026
$1,150
$976
$2,126
$147,806
$200,809
$348,615
$562,659
$267,529
52.5%
165
6
2026
$1,153
$972
$2,126
$148,959
$201,782
$350,741
$563,362
$269,386
52.2%
166
7
2026
$1,157
$969
$2,126
$150,116
$202,751
$352,866
$564,066
$271,247
51.9%
167
8
2026
$1,160
$965
$2,126
$151,276
$203,716
$354,992
$564,771
$273,112
51.6%
168
9
2026
$1,164
$962
$2,126
$152,440
$204,678
$357,118
$565,477
$274,982
51.4%
169
10
2026
$1,168
$958
$2,126
$153,608
$205,636
$359,243
$566,184
$276,857
51.1%
170
11
2026
$1,171
$954
$2,126
$154,779
$206,590
$361,369
$566,892
$278,736
50.8%
171
12
2026
$1,175
$951
$2,126
$155,954
$207,541
$363,495
$567,600
$280,620
50.6%
172
1
2027
$1,179
$947
$2,126
$157,133
$208,488
$365,620
$568,310
$282,508
50.3%
173
2
2027
$1,182
$943
$2,126
$158,315
$209,431
$367,746
$569,020
$284,401
50.0%
174
3
2027
$1,186
$940
$2,126
$159,501
$210,371
$369,872
$569,731
$286,298
49.7%
175
4
2027
$1,190
$936
$2,126
$160,691
$211,306
$371,998
$570,444
$288,200
49.5%
176
5
2027
$1,193
$932
$2,126
$161,885
$212,239
$374,123
$571,157
$290,106
49.2%
177
6
2027
$1,197
$928
$2,126
$163,082
$213,167
$376,249
$571,871
$292,017
48.9%
178
7
2027
$1,201
$925
$2,126
$164,283
$214,092
$378,375
$572,585
$293,933
48.7%
179
8
2027
$1,205
$921
$2,126
$165,487
$215,013
$380,500
$573,301
$295,854
48.4%
180
9
2027
$1,208
$917
$2,126
$166,696
$215,930
$382,626
$574,018
$297,779
48.1%
181
10
2027
$1,212
$913
$2,126
$167,908
$216,844
$384,752
$574,735
$299,709
47.9%
182
11
2027
$1,216
$910
$2,126
$169,124
$217,753
$386,878
$575,454
$301,643
47.6%
183
12
2027
$1,220
$906
$2,126
$170,344
$218,659
$389,003
$576,173
$303,582
47.3%
184
1
2028
$1,224
$902
$2,126
$171,568
$219,561
$391,129
$576,893
$305,526
47.0%
185
2
2028
$1,227
$898
$2,126
$172,795
$220,459
$393,255
$577,614
$307,475
46.8%
186
3
2028
$1,231
$894
$2,126
$174,027
$221,354
$395,380
$578,336
$309,428
46.5%
187
4
2028
$1,235
$891
$2,126
$175,262
$222,244
$397,506
$579,059
$311,386
46.2%
188
5
2028
$1,239
$887
$2,126
$176,501
$223,131
$399,632
$579,783
$313,349
46.0%
189
6
2028
$1,243
$883
$2,126
$177,744
$224,014
$401,757
$580,508
$315,317
45.7%
190
7
2028
$1,247
$879
$2,126
$178,990
$224,893
$403,883
$581,234
$317,289
45.4%
191
8
2028
$1,251
$875
$2,126
$180,241
$225,768
$406,009
$581,960
$319,266
45.1%
192
9
2028
$1,255
$871
$2,126
$181,496
$226,639
$408,135
$582,688
$321,248
44.9%
193
10
2028
$1,258
$867
$2,126
$182,754
$227,506
$410,260
$583,416
$323,235
44.6%
194
11
2028
$1,262
$863
$2,126
$184,017
$228,369
$412,386
$584,145
$325,227
44.3%
195
12
2028
$1,266
$859
$2,126
$185,283
$229,229
$414,512
$584,875
$327,223
44.1%
196
1
2029
$1,270
$855
$2,126
$186,553
$230,084
$416,637
$585,606
$329,225
43.8%
197
2
2029
$1,274
$851
$2,126
$187,828
$230,935
$418,763
$586,338
$331,231
43.5%
198
3
2029
$1,278
$847
$2,126
$189,106
$231,783
$420,889
$587,071
$333,242
43.2%
199
4
2029
$1,282
$843
$2,126
$190,388
$232,626
$423,014
$587,805
$335,258
43.0%
200
5
2029
$1,286
$839
$2,126
$191,674
$233,466
$425,140
$588,540
$337,279
42.7%
201
6
2029
$1,290
$835
$2,126
$192,965
$234,301
$427,266
$589,276
$339,305
42.4%
202
7
2029
$1,294
$831
$2,126
$194,259
$235,132
$429,392
$590,012
$341,336
42.1%
203
8
2029
$1,298
$827
$2,126
$195,557
$235,960
$431,517
$590,750
$343,372
41.9%
204
9
2029
$1,302
$823
$2,126
$196,860
$236,783
$433,643
$591,488
$345,413
41.6%
205
10
2029
$1,307
$819
$2,126
$198,166
$237,602
$435,769
$592,228
$347,459
41.3%
206
11
2029
$1,311
$815
$2,126
$199,477
$238,417
$437,894
$592,968
$349,510
41.1%
207
12
2029
$1,315
$811
$2,126
$200,792
$239,228
$440,020
$593,709
$351,566
40.8%
208
1
2030
$1,319
$807
$2,126
$202,110
$240,035
$442,146
$594,451
$353,627
40.5%
209
2
2030
$1,323
$803
$2,126
$203,433
$240,838
$444,271
$595,194
$355,693
40.2%
210
3
2030
$1,327
$799
$2,126
$204,760
$241,637
$446,397
$595,938
$357,764
40.0%
211
4
2030
$1,331
$794
$2,126
$206,092
$242,431
$448,523
$596,683
$359,840
39.7%
212
5
2030
$1,335
$790
$2,126
$207,427
$243,221
$450,649
$597,429
$361,921
39.4%
213
6
2030
$1,340
$786
$2,126
$208,767
$244,008
$452,774
$598,176
$364,007
39.1%
214
7
2030
$1,344
$782
$2,126
$210,110
$244,790
$454,900
$598,924
$366,099
38.9%
215
8
2030
$1,348
$778
$2,126
$211,458
$245,567
$457,026
$599,672
$368,195
38.6%
216
9
2030
$1,352
$774
$2,126
$212,810
$246,341
$459,151
$600,422
$370,297
38.3%
217
10
2030
$1,356
$769
$2,126
$214,167
$247,110
$461,277
$601,172
$372,404
38.1%
218
11
2030
$1,361
$765
$2,126
$215,527
$247,875
$463,403
$601,924
$374,516
37.8%
219
12
2030
$1,365
$761
$2,126
$216,892
$248,636
$465,528
$602,676
$376,633
37.5%
220
1
2031
$1,369
$757
$2,126
$218,261
$249,393
$467,654
$603,430
$378,756
37.2%
221
2
2031
$1,373
$752
$2,126
$219,635
$250,145
$469,780
$604,184
$380,883
37.0%
222
3
2031
$1,378
$748
$2,126
$221,012
$250,893
$471,906
$604,939
$383,016
36.7%
223
4
2031
$1,382
$744
$2,126
$222,394
$251,637
$474,031
$605,695
$385,155
36.4%
224
5
2031
$1,386
$739
$2,126
$223,781
$252,376
$476,157
$606,452
$387,298
36.1%
225
6
2031
$1,391
$735
$2,126
$225,171
$253,111
$478,283
$607,210
$389,447
35.9%
226
7
2031
$1,395
$731
$2,126
$226,566
$253,842
$480,408
$607,969
$391,601
35.6%
227
8
2031
$1,399
$726
$2,126
$227,966
$254,568
$482,534
$608,729
$393,760
35.3%
228
9
2031
$1,404
$722
$2,126
$229,369
$255,290
$484,660
$609,490
$395,925
35.0%
229
10
2031
$1,408
$718
$2,126
$230,777
$256,008
$486,785
$610,252
$398,095
34.8%
230
11
2031
$1,413
$713
$2,126
$232,190
$256,721
$488,911
$611,015
$400,270
34.5%
231
12
2031
$1,417
$709
$2,126
$233,607
$257,430
$491,037
$611,779
$402,451
34.2%
232
1
2032
$1,421
$704
$2,126
$235,028
$258,134
$493,163
$612,543
$404,637
33.9%
233
2
2032
$1,426
$700
$2,126
$236,454
$258,834
$495,288
$613,309
$406,828
33.7%
234
3
2032
$1,430
$695
$2,126
$237,884
$259,530
$497,414
$614,076
$409,025
33.4%
235
4
2032
$1,435
$691
$2,126
$239,319
$260,221
$499,540
$614,843
$411,227
33.1%
236
5
2032
$1,439
$687
$2,126
$240,758
$260,907
$501,665
$615,612
$413,435
32.8%
237
6
2032
$1,444
$682
$2,126
$242,202
$261,589
$503,791
$616,381
$415,648
32.6%
238
7
2032
$1,448
$677
$2,126
$243,650
$262,267
$505,917
$617,152
$417,867
32.3%
239
8
2032
$1,453
$673
$2,126
$245,103
$262,940
$508,042
$617,923
$420,091
32.0%
240
9
2032
$1,457
$668
$2,126
$246,560
$263,608
$510,168
$618,696
$422,321
31.7%
241
10
2032
$1,462
$664
$2,126
$248,022
$264,272
$512,294
$619,469
$424,556
31.5%
242
11
2032
$1,466
$659
$2,126
$249,488
$264,931
$514,420
$620,243
$426,797
31.2%
243
12
2032
$1,471
$655
$2,126
$250,959
$265,586
$516,545
$621,019
$429,043
30.9%
244
1
2033
$1,476
$650
$2,126
$252,435
$266,236
$518,671
$621,795
$431,295
30.6%
245
2
2033
$1,480
$646
$2,126
$253,915
$266,882
$520,797
$622,572
$433,552
30.4%
246
3
2033
$1,485
$641
$2,126
$255,400
$267,523
$522,922
$623,351
$435,815
30.1%
247
4
2033
$1,489
$636
$2,126
$256,889
$268,159
$525,048
$624,130
$438,084
29.8%
248
5
2033
$1,494
$632
$2,126
$258,383
$268,790
$527,174
$624,910
$440,358
29.5%
249
6
2033
$1,499
$627
$2,126
$259,882
$269,417
$529,299
$625,691
$442,638
29.3%
250
7
2033
$1,503
$622
$2,126
$261,386
$270,040
$531,425
$626,473
$444,924
29.0%
251
8
2033
$1,508
$618
$2,126
$262,894
$270,657
$533,551
$627,256
$447,215
28.7%
252
9
2033
$1,513
$613
$2,126
$264,407
$271,270
$535,677
$628,040
$449,512
28.4%
253
10
2033
$1,518
$608
$2,126
$265,924
$271,878
$537,802
$628,825
$451,815
28.1%
254
11
2033
$1,522
$603
$2,126
$267,447
$272,481
$539,928
$629,611
$454,123
27.9%
255
12
2033
$1,527
$599
$2,126
$268,974
$273,080
$542,054
$630,398
$456,437
27.6%
256
1
2034
$1,532
$594
$2,126
$270,506
$273,674
$544,179
$631,186
$458,757
27.3%
257
2
2034
$1,537
$589
$2,126
$272,042
$274,263
$546,305
$631,975
$461,083
27.0%
258
3
2034
$1,541
$584
$2,126
$273,584
$274,847
$548,431
$632,765
$463,414
26.8%
259
4
2034
$1,546
$579
$2,126
$275,130
$275,427
$550,556
$633,556
$465,751
26.5%
260
5
2034
$1,551
$575
$2,126
$276,681
$276,001
$552,682
$634,348
$468,094
26.2%
261
6
2034
$1,556
$570
$2,126
$278,237
$276,571
$554,808
$635,141
$470,443
25.9%
262
7
2034
$1,561
$565
$2,126
$279,798
$277,136
$556,934
$635,935
$472,798
25.7%
263
8
2034
$1,566
$560
$2,126
$281,363
$277,696
$559,059
$636,730
$475,158
25.4%
264
9
2034
$1,571
$555
$2,126
$282,934
$278,251
$561,185
$637,526
$477,525
25.1%
265
10
2034
$1,575
$550
$2,126
$284,510
$278,801
$563,311
$638,323
$479,897
24.8%
266
11
2034
$1,580
$545
$2,126
$286,090
$279,346
$565,436
$639,121
$482,276
24.5%
267
12
2034
$1,585
$540
$2,126
$287,675
$279,887
$567,562
$639,920
$484,660
24.3%
268
1
2035
$1,590
$535
$2,126
$289,266
$280,422
$569,688
$640,720
$487,050
24.0%
269
2
2035
$1,595
$530
$2,126
$290,861
$280,953
$571,813
$641,520
$489,446
23.7%
270
3
2035
$1,600
$525
$2,126
$292,461
$281,478
$573,939
$642,322
$491,849
23.4%
271
4
2035
$1,605
$520
$2,126
$294,066
$281,998
$576,065
$643,125
$494,257
23.1%
272
5
2035
$1,610
$515
$2,126
$295,677
$282,514
$578,191
$643,929
$496,671
22.9%
273
6
2035
$1,615
$510
$2,126
$297,292
$283,024
$580,316
$644,734
$499,091
22.6%
274
7
2035
$1,620
$505
$2,126
$298,912
$283,530
$582,442
$645,540
$501,517
22.3%
275
8
2035
$1,625
$500
$2,126
$300,538
$284,030
$584,568
$646,347
$503,950
22.0%
276
9
2035
$1,631
$495
$2,126
$302,168
$284,525
$586,693
$647,155
$506,388
21.8%
277
10
2035
$1,636
$490
$2,126
$303,804
$285,015
$588,819
$647,964
$508,833
21.5%
278
11
2035
$1,641
$485
$2,126
$305,445
$285,500
$590,945
$648,774
$511,283
21.2%
279
12
2035
$1,646
$480
$2,126
$307,091
$285,980
$593,070
$649,585
$513,740
20.9%
280
1
2036
$1,651
$475
$2,126
$308,741
$286,455
$595,196
$650,397
$516,203
20.6%
281
2
2036
$1,656
$470
$2,126
$310,398
$286,924
$597,322
$651,210
$518,672
20.4%
282
3
2036
$1,661
$464
$2,126
$312,059
$287,389
$599,448
$652,024
$521,148
20.1%
283
4
2036
$1,667
$459
$2,126
$313,725
$287,848
$601,573
$652,839
$523,629
19.8%
284
5
2036
$1,672
$454
$2,126
$315,397
$288,302
$603,699
$653,655
$526,117
19.5%
285
6
2036
$1,677
$449
$2,126
$317,074
$288,751
$605,825
$654,472
$528,611
19.2%
286
7
2036
$1,682
$444
$2,126
$318,756
$289,194
$607,950
$655,290
$531,111
19.0%
287
8
2036
$1,687
$438
$2,126
$320,444
$289,632
$610,076
$656,109
$533,618
18.7%
288
9
2036
$1,693
$433
$2,126
$322,136
$290,065
$612,202
$656,929
$536,131
18.4%
289
10
2036
$1,698
$428
$2,126
$323,834
$290,493
$614,327
$657,750
$538,650
18.1%
290
11
2036
$1,703
$422
$2,126
$325,538
$290,915
$616,453
$658,573
$541,175
17.8%
291
12
2036
$1,709
$417
$2,126
$327,246
$291,332
$618,579
$659,396
$543,707
17.5%
292
1
2037
$1,714
$412
$2,126
$328,960
$291,744
$620,705
$660,220
$546,245
17.3%
293
2
2037
$1,719
$406
$2,126
$330,680
$292,151
$622,830
$661,045
$548,790
17.0%
294
3
2037
$1,725
$401
$2,126
$332,404
$292,552
$624,956
$661,872
$551,341
16.7%
295
4
2037
$1,730
$396
$2,126
$334,134
$292,947
$627,082
$662,699
$553,898
16.4%
296
5
2037
$1,735
$390
$2,126
$335,870
$293,337
$629,207
$663,527
$556,462
16.1%
297
6
2037
$1,741
$385
$2,126
$337,611
$293,722
$631,333
$664,357
$559,033
15.9%
298
7
2037
$1,746
$379
$2,126
$339,357
$294,102
$633,459
$665,187
$561,609
15.6%
299
8
2037
$1,752
$374
$2,126
$341,109
$294,475
$635,584
$666,019
$564,193
15.3%
300
9
2037
$1,757
$368
$2,126
$342,866
$294,844
$637,710
$666,851
$566,782
15.0%
301
10
2037
$1,763
$363
$2,126
$344,629
$295,207
$639,836
$667,685
$569,379
14.7%
302
11
2037
$1,768
$357
$2,126
$346,397
$295,564
$641,962
$668,519
$571,982
14.4%
303
12
2037
$1,774
$352
$2,126
$348,171
$295,916
$644,087
$669,355
$574,591
14.2%
304
1
2038
$1,779
$346
$2,126
$349,951
$296,262
$646,213
$670,192
$577,207
13.9%
305
2
2038
$1,785
$341
$2,126
$351,736
$296,603
$648,339
$671,029
$579,830
13.6%
306
3
2038
$1,790
$335
$2,126
$353,526
$296,938
$650,464
$671,868
$582,459
13.3%
307
4
2038
$1,796
$330
$2,126
$355,322
$297,268
$652,590
$672,708
$585,095
13.0%
308
5
2038
$1,802
$324
$2,126
$357,124
$297,592
$654,716
$673,549
$587,738
12.7%
309
6
2038
$1,807
$318
$2,126
$358,931
$297,910
$656,841
$674,391
$590,387
12.5%
310
7
2038
$1,813
$313
$2,126
$360,744
$298,223
$658,967
$675,234
$593,043
12.2%
311
8
2038
$1,819
$307
$2,126
$362,563
$298,530
$661,093
$676,078
$595,706
11.9%
312
9
2038
$1,824
$301
$2,126
$364,387
$298,831
$663,219
$676,923
$598,375
11.6%
313
10
2038
$1,830
$296
$2,126
$366,217
$299,127
$665,344
$677,769
$601,051
11.3%
314
11
2038
$1,836
$290
$2,126
$368,053
$299,417
$667,470
$678,616
$603,734
11.0%
315
12
2038
$1,841
$284
$2,126
$369,894
$299,701
$669,596
$679,465
$606,424
10.7%
316
1
2039
$1,847
$278
$2,126
$371,742
$299,980
$671,721
$680,314
$609,121
10.5%
317
2
2039
$1,853
$273
$2,126
$373,595
$300,252
$673,847
$681,164
$611,824
10.2%
318
3
2039
$1,859
$267
$2,126
$375,454
$300,519
$675,973
$682,016
$614,534
9.9%
319
4
2039
$1,865
$261
$2,126
$377,318
$300,780
$678,098
$682,868
$617,251
9.6%
320
5
2039
$1,870
$255
$2,126
$379,189
$301,036
$680,224
$683,722
$619,975
9.3%
321
6
2039
$1,876
$249
$2,126
$381,065
$301,285
$682,350
$684,577
$622,706
9.0%
322
7
2039
$1,882
$244
$2,126
$382,947
$301,529
$684,476
$685,432
$625,444
8.8%
323
8
2039
$1,888
$238
$2,126
$384,835
$301,766
$686,601
$686,289
$628,189
8.5%
324
9
2039
$1,894
$232
$2,126
$386,729
$301,998
$688,727
$687,147
$630,941
8.2%
325
10
2039
$1,900
$226
$2,126
$388,629
$302,224
$690,853
$688,006
$633,700
7.9%
326
11
2039
$1,906
$220
$2,126
$390,535
$302,444
$692,978
$688,866
$636,465
7.6%
327
12
2039
$1,912
$214
$2,126
$392,446
$302,658
$695,104
$689,727
$639,238
7.3%
328
1
2040
$1,918
$208
$2,126
$394,364
$302,866
$697,230
$690,589
$642,018
7.0%
329
2
2040
$1,924
$202
$2,126
$396,288
$303,068
$699,355
$691,452
$644,805
6.7%
330
3
2040
$1,930
$196
$2,126
$398,218
$303,264
$701,481
$692,317
$647,599
6.5%
331
4
2040
$1,936
$190
$2,126
$400,153
$303,454
$703,607
$693,182
$650,400
6.2%
332
5
2040
$1,942
$184
$2,126
$402,095
$303,638
$705,733
$694,048
$653,209
5.9%
333
6
2040
$1,948
$178
$2,126
$404,043
$303,815
$707,858
$694,916
$656,024
5.6%
334
7
2040
$1,954
$172
$2,126
$405,997
$303,987
$709,984
$695,785
$658,847
5.3%
335
8
2040
$1,960
$166
$2,126
$407,957
$304,153
$712,110
$696,654
$661,676
5.0%
336
9
2040
$1,966
$160
$2,126
$409,923
$304,312
$714,235
$697,525
$664,513
4.7%
337
10
2040
$1,972
$153
$2,126
$411,896
$304,466
$716,361
$698,397
$667,358
4.4%
338
11
2040
$1,978
$147
$2,126
$413,874
$304,613
$718,487
$699,270
$670,209
4.2%
339
12
2040
$1,985
$141
$2,126
$415,859
$304,754
$720,612
$700,144
$673,068
3.9%
340
1
2041
$1,991
$135
$2,126
$417,850
$304,889
$722,738
$701,019
$675,934
3.6%
341
2
2041
$1,997
$129
$2,126
$419,847
$305,017
$724,864
$701,896
$678,807
3.3%
342
3
2041
$2,003
$122
$2,126
$421,850
$305,140
$726,990
$702,773
$681,688
3.0%
343
4
2041
$2,010
$116
$2,126
$423,860
$305,256
$729,115
$703,652
$684,576
2.7%
344
5
2041
$2,016
$110
$2,126
$425,876
$305,365
$731,241
$704,531
$687,472
2.4%
345
6
2041
$2,022
$104
$2,126
$427,898
$305,469
$733,367
$705,412
$690,374
2.1%
346
7
2041
$2,029
$97
$2,126
$429,926
$305,566
$735,492
$706,294
$693,285
1.8%
347
8
2041
$2,035
$91
$2,126
$431,961
$305,657
$737,618
$707,176
$696,202
1.6%
348
9
2041
$2,041
$84
$2,126
$434,002
$305,742
$739,744
$708,060
$699,128
1.3%
349
10
2041
$2,048
$78
$2,126
$436,050
$305,820
$741,869
$708,945
$702,060
1.0%
350
11
2041
$2,054
$72
$2,126
$438,104
$305,891
$743,995
$709,832
$705,000
0.7%
351
12
2041
$2,060
$65
$2,126
$440,164
$305,957
$746,121
$710,719
$707,948
0.4%
352
1
2042
$2,067
$59
$2,126
$442,231
$306,016
$748,247
$711,607
$710,903
0.1%
353
2
2042
$2,073
$52
$2,126
$444,304
$306,068
$750,372
$712,497
$713,866
-0.2%
354
3
2042
$2,080
$46
$2,126
$446,384
$306,114
$752,498
$713,387
$716,837
-0.5%
355
4
2042
$2,086
$39
$2,126
$448,470
$306,153
$754,624
$714,279
$719,815
-0.8%
356
5
2042
$2,093
$33
$2,126
$450,563
$306,186
$756,749
$715,172
$722,800
-1.1%
357
6
2042
$2,099
$26
$2,126
$452,663
$306,213
$758,875
$716,066
$725,794
-1.4%
358
7
2042
$2,106
$20
$2,126
$454,768
$306,232
$761,001
$716,961
$728,795
-1.7%
359
8
2042
$2,112
$13
$2,126
$456,881
$306,246
$763,127
$717,857
$731,803
-1.9%
360
9
2042
$2,119
$7
$2,126
$459,000
$306,252
$765,252
$718,755
$734,820
-2.2%