Summit Co Investment Properties					ANNUAL COSTS
2009
TOWN		Short Term					Long Term
KEYSTONE	Unit #	Gross Rent	Mgmt Fee	Net Rent	Short Term Net Income	Long Term Net Income	Seasonal or Year Lease	dues+tax+util Ownership Cost	ASKING PRICE
Plaza 1br	1428	13700.00	0.25	10275.00	3367.00	5692.00	12600.00	6908.00	199,000
Flying Dutch  1 br	1144	15839.00	0.50	7919.00	-197.00	2084.00	10200.00	8116.00	214,900
Gateway studio	5086	17200.00	0.50	8600.00	5111.00	6711.00	10200	3489.00	164,000
Key Condo 1 br	2936A	18700 fixed up	0.50	9350.00	2527.00			6823.00	150,000
Lakeside studio	1496	24200.00	0.50	12100.00	4096.00			8004.00	213,000
River Bank Lodge 1br	2911	18000.00	0.50	9000.00	1538.00	5138.00	12600.00	7462.00	215,000
Slopeside st/loft	2760	22775.00	0.50	11387.00	4665.00	478.00	7200.00	6722.00	209,000
WILDERNEST
Buffalo Ridge st-loft	202G	9026.00	0.43	5144.00	1958.00	7614.00	10800.00	3186.00	155,000
Timber Ridge 1 br		9700.00	0.43	5529.00	474.00	5745.00	10800.00	5055.00	207,000
Treehouse 2 br	AG2	11800.00	0.43	6726.00	1084.00	9958.00	15600.00	5642.00	209,900
Silver Queen W 2br	2025					8709.00	14,400	5691.00	230,000
Riverbend studio	791					7396.00	10,200	2804.00	139,900
Sundance 1br	361					6121.00	10,800	4679.00	145,900
FRISCO
Cedar Lodge  studio	308	9000.00	0.43	5130.00	1836.00	6306.00	9600.00	3294.00	152,900
Woodbridge Inn  studio  206	205	10000.00	0.43	5700.00	2033.00	5933.00	9600.00	3667.00	195,000
DILLON
Cove Condo 1 br	28					5888.00	9,600	3712.00	139,500
DVE/W 1 br	205X					6458.00	10,800	4342.00	115,000
DVE/W 2 br	103N					8528.00	14,400	5872.00	149,900
DVE/W 3br	102U					10628.00	18,000	7372.00	193,900
Marina Place 1 br	127	9570.00	0.42	5550.00	-771.00	5678.00	12,000	6322.00	219,000