1315 S Bahama St, Aurora, CO 80017

ATTN SERIOUS INVESTORS!!CALL (303) 577-0296 FOR DETAILS!!PUT $2K IN REPAIR AND RENT OUT WITH CASH FLOW OVER $415++MONTH*RE.Com Estimated Value: $158,040*BOA Estimated Value: $145,158*Homegain Estimated Value: $152,416**Average Estimated Value = $151,871**LTV 72%*Zestimate:$137,500*Annual Taxes:$887*County Assessment:$137,400*Last Sale Price:$180,000 in Dec 2004Repair Estimate:$2,000 (Rent)$14,000 (Fix & Flip)Deposit Money:$3,000 Closing Date: Before April 1, 2011Estimated Rent Range:$1,175 - $1,250 Exit Strategy:Fix & Flip, Lease Option or RentalRENTAL ANALYSIS:Loan Amt Int Rate Monthly PITI***Cash Flow$111,500 @5.50%=($757.00)$418.00 $106,500 @5.50%=($728.61)$446.39 $101,500 @5.50%=($700.22)$474.78 $96,500 @5.50%=($671.83)$503.17 $91,500 @5.50%=($643.44)$531.56 *Estimates, Assessed Values and Last Sale Price representative as of Feb. 28, 2011**Purchase Price Loan To Value (LTV) based on Average Estimated Values***Monthly Cash Flow based on lowest Estimated Rent shown (Internet 5793728-2/14/2012)