1505 S Ursula Ct, Aurora, CO 80012

CALL (303) 577-0296 FOR DETAILS!*RE.Com Estimated Value: $175,440*Cyberhomes Estimated Value: $248,000*Homegain Estimated Value: $159,657**Average Estimated Value = $194,366**57% LTV*Zestimate: $158,000*Annual Taxes: $891*County Assessment: $138,200*Last Sale Price: $153,000 in Aug 99Repair Estimate: $7,000 (Rent) $26,800 (Fix & Flip)Deposit Money: $3,000Closing Date: Before April 11, 2011Estimated Rent Range: $1,300 - $1,400Exit Strategy: Fix & Flip, Lease Option or RentalRENTAL ANALYSIS:Loan Amt Int Rate Monthly PITI ***Cash Flow$117,000 @ 5.50% = ($788.56) $511.44$112,000 @ 5.50% = ($760.17) $539.83$107,000 @ 5.50% = ($731.78) $568.22$102,000 @ 5.50% = ($703.39) $596.61$97,000 @ 5.50% = ($675.01) $624.99*Estimates, Assessed Values and Last Sale Price representative as of March 04, 2011**Purchase Price Loan To Value (LTV) based on Average Estimated Values***Monthly Cash Flow based on lowest Estimated Rent shown (Internet 5794421-2/14/2012)