UNIT S 4.76 FLOOR 4

PRICE

$135.000

AREA

33 m2

INVESTMENT INFO

1 BR CEMAGI 1ST FLOOR $135.000 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

13,8%

$2.400

$2.874

$18.583

OPTIMISTIC CASE

$120

85%

17%

26 + 15

18,4%

$2.400

$3.723

$24.778

conservation CASE

$95

70%

17%

26 + 15

11,3%

$2.400

21.427

$15.319