Keats Ann Scott, CRS	Colorado Dreams
	I can send you a list of everything currently for sale in Summit County, just ask.

Colorado Dreams Broker PO Box 2808 491 Blue River Parkway Silverthorne CO 80498 keats@coloradodreams.com 800-571-1091 970-485-0793

Simple Investment Analysis Address ________________________ $_____________ Price $_____________ Downpayment + _________ Closing Costs (approx.2% of loan amount) = $____________ Initial Investment $_____________ Loan @ _____% for _____ years = $_________ Monthly P&I Pmt.   Estimated Cash Flow $______________ Gross Rent $______________ Less Homeowners Fee $______________ Net Monthly Rent (Gross Rent - Homeowner's Fee) $______________ Less Monthly Principal & Interest Payment $______________ Less Monthly Taxes $______________ Less Insurance $______________ Less Other _______________ $______________ Monthly Cash Flow x 12 = $___________ Annual Cash Flow   Three Returns on Investment 1) Cash Flow $____________ Annual Cash Flow   =__________% Cash Flow Return   (Annual Cash Flow / Initial Investment)   $____________ Initial Investment 2) Principal Reduction   $____________ Annual Principal   =__________% Principal Reduction   (Annual Principal / Inital Investment)   $____________ Initial Investment 3) Appreciation @ _____% (Overall average of 10% for Summit County, check individual properties with Keats)   $___________ Annual Appreciation   =_________% Appreciation   (Annual Appreciation / Initial Investment)   $___________ Inital Investment Total Estimated Return on Investment (1+2+3) = _______% If you need help with this analysis, Please call Keats, she will be happy to help you. maintained by Keats Ann Scott Colorado Dreams Broker 1-800-571-1091