UNIT S 4.76 FLOOR 4

PRICE

$113.000

AREA

33 m2

UNIT

INVESTMENT INFO

1 BR CEMAGI 1ST FLOOR $113.000 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

$85

85%

17%

27,5 + 15

13%

$459

$2.069

$14.742

OPTIMISTIC CASE

$100

90%

17%

27,5 + 15

16,6%

$540

$2.607

$18.707

conservation CASE

$65

80%

17%

27,5 + 15

9,2%

$351

$1.455

$10.387