The Flats Condos - 2800 E Aurora Boulder Colorado-Invest data

**Unit 202 Projections**
Purchase price	$540,000
Downpayment	$140,000
Loan	$400,000
Rental income of a 3 bedroom at $750 per bedroom = $3,000 per month potential income
Projected Costs:
Monthly principal and interest payment @ 6%	$2,398
HOA fee	$210
Tax (est'd)	$220
Total monthly operating costs: Projected cash flow:	$2,828 $172

Using Form 1031 Exchange
Unit 202 rental projections
Interest only loan
Purchase price	$540,000
Down payment	$300,000
80% loan	$240,000
Rental income of a 4 bedroom at $750 per bedroom = $3,000 per month potential income
Projected Costs:
Interest 1st at 6%	$1,200.00
Condo fee	$210
Tax (est'd)	$220
Total monthly operating costs:	$1,630
Projected cash flow:	$1,370

For further investment information please call:

Boulder Real Estate – The Flats Condos Tom Kalinski

Boulder Real Estate – The Flats Condos - Re/Max of Boulder, inc.

Tom Kalinski
303.441.5620
or email tomkalinski@mindspring.com

Investment information is provided as reference only and is not guaranteed. The interest rate shown here does not include loan closing costs,commonly known as APR." Rates shown here are 30 year fixed rate loans.Interest rates are changing quickly in this environment, you shouldcheck with your lender about the current rate and APR

Location Floorplans Pricing Features Financing Contact Investment Site Map HOA Members Login