|
INVERSION BASICA EN DEPARTAMENTO DE CONDOMINIO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Precio de Compra |
$95,000 |
|
|
|
|
|
|
|
|
|
|
Gastos de cierre (incl. comis. x busqueda) |
$2,900 |
|
|
|
|
|
|
|
|
|
|
Subtotal |
$97,900 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adecuaciones |
$6,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Inversion Cash |
$104,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Alquiler Anual (1500) |
$14,400 |
|
|
|
|
|
|
|
|
|
|
vacancy |
$0 |
|
|
|
|
|
|
|
|
|
|
Ingresos por Alquiler |
$12,960 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mantenimiento Asociacion |
$3,816 |
|
|
|
|
|
|
|
|
|
|
Impuestos |
$1,650 |
|
|
|
|
|
|
|
|
|
|
Administracion de renta |
$600 |
|
|
|
|
|
|
|
|
|
|
Gastos Anuales |
$6,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ingresos brutos Anuales |
$6,894 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Precio de Venta |
$136,218 |
|
|
|
|
|
|
|
|
|
|
costo |
$97,900 |
|
|
|
|
|
|
|
|
|
|
Comisiones |
$8,173 |
|
|
|
|
|
|
|
|
|
|
Utilidad por venta |
$30,145 |
|
|
|
|
|
|
|
|
|
|
Mas valor Actual Neto Cash |
$83,383 |
|
|
|
|
|
|
|
|
|
|
Valor Actual de la inversion Cash |
$113,528 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tabla de Tiempo anual |
|
|
|
|
|
|
|
|
|
|
|
|
Compra |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
|
Valoracion conservadora 3% Annual |
|
107532 |
110757.96 |
114080.70 |
117503.12 |
121028.21 |
124659.06 |
128398.83 |
132250.80 |
136218.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
CashFlow Propiedad |
-104400 |
6894 |
6894 |
6894 |
6894 |
6894 |
6894 |
6894 |
6894 |
143112.32 |
|
Cash NPV |
$83,382.61
|
|
|
|
|
|
|
|
|
|
|
