UNIT S 4.76 FLOOR 4

PRICE

$125.000

AREA

33 m2

INVESTMENT INFO

1 BR CEMAGI 1ST FLOOR $125.000 RICEFIELD VIEW

THE COST OF RENT PER DAY

OCCUPANCY RATE

MANAGEMENT FEE

LEASE TERM

ROI (1 YEAR)

OPERATIONAL COSTS

INCOME TAX

RENTAL NET CASH FLOW

REALISTIC CASE

$105

75%

17%

26 + 15

15,4%

$2.400

$2.145

$19.311

OPTIMISTIC CASE

$120

85%

17%

26 + 15

20,5%

$2.400

$2.850

$25.650

conservation CASE

$95

70%

17%

26 + 15

12,8%

$2.400

$1.774

$15.971