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

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 should check with your lender about the current rate and APR. Illustrations are general
information only and do no reflect current rates or pricing.

Contact A Colorado Capitall Home Mortgage Consultant at 303.324.8019 for more informatino - or www.johnchristoff.com

Townhome rental projections

Purchase price

$425,000

Downpayment

$100,000

Loan

$325,000

Rental income of a 3 bedroom at $725 per bedroom =

$2,175 per month potential income

Projected Costs:

Monthly principal and interest payment @ 6%

$1,948

HOA fee

$220

Tax (est'd)

$183

Total monthly operating costs:

$2,351

Loft rental projections

Purchase price

$575,000

10% down

$57,500

80% loan

$460,000

10% 2nd

$57,500

Rental income of a 4 bedroom at $750 per bedroom =

$3,000 per month potential income

Projected Costs:

Principal & Interest 1st at 5%

$2,470.00

Interest only 2nd at 6%

$287.50

Condo fee

$220

Tax (est'd)

$200

Total monthly operating costs:

$3,177

Monthly operating costs w/out 2nd:

$2,890