ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Cash Flow
3
4
Key Information
5
Construction time
Already built
6
Investment $ Ticket
$50K-$300K
7
Investment Period
3 Years
8
Potential "Rent" period
3 years
9
Sale price (including VAT)
$1,534,280
10
ROI48.20%
11
IRR14.13%
12
Annual Rent Income over Investment
16.58%
13
Annual Rent Profit over investment
11.37%
14
15
LOT 01 & 3BR HORIZONTAL - YOKOVILLAGE NORTH
16
Investment$50K$75K$100K150K200K250KInv. Pool
17
1Sep-23-$50,000-$75,000-$100,000-$150,000-$200,000-$250,000-$800,000
18
2Oct-23
19
3Nov-23
20
4Dec-23$465$698$930$1,396$1,861$2,326$7,443
21
5Jan-24$506$759$1,012$1,518$2,024$2,530$8,095
22
6Feb-24$468$701$935$1,403$1,870$2,338$7,481
23
7Mar-24$263$394$526$788$1,051$1,314$4,205
24
8Apr-24$263$394$526$788$1,051$1,314$4,205
25
9May-24$365$547$729$1,094$1,459$1,823$5,835
26
10Jun-24$575$863$1,151$1,726$2,302$2,877$9,207
27
11Jul-24$601$902$1,202$1,804$2,405$3,006$9,620
28
12Aug-24$558$837$1,116$1,674$2,232$2,791$8,930
29
13Sep-24$593$889$1,186$1,778$2,371$2,964$9,485
30
14Oct-24$563$844$1,126$1,689$2,251$2,814$9,006
31
15Nov-24$468$701$935$1,403$1,870$2,338$7,481
32
16Dec-24$465$698$930$1,396$1,861$2,326$7,443
33
17Jan-25$506$759$1,012$1,518$2,024$2,530$8,095
34
18Feb-25$468$701$935$1,403$1,870$2,338$7,481
35
19Mar-25$263$394$526$788$1,051$1,314$4,205
36
20Apr-25$263$394$526$788$1,051$1,314$4,205
37
21May-25$365$547$729$1,094$1,459$1,823$5,835
38
22Jun-25$575$863$1,151$1,726$2,302$2,877$9,207
39
23Jul-25$601$902$1,202$1,804$2,405$3,006$9,620
40
24Aug-25$558$837$1,116$1,674$2,232$2,791$8,930
41
25Sep-25$593$889$1,186$1,778$2,371$2,964$9,485
42
26Oct-25$563$844$1,126$1,689$2,251$2,814$9,006
43
27Nov-25$468$701$935$1,403$1,870$2,338$7,481
44
28Dec-25$465$698$930$1,396$1,861$2,326$7,443
45
29Jan-26$506$759$1,012$1,518$2,024$2,530$8,095
46
30Feb-26$468$701$935$1,403$1,870$2,338$7,481
47
31Mar-26$263$394$526$788$1,051$1,314$4,205
48
32Apr-26$263$394$526$788$1,051$1,314$4,205
49
33May-26$365$547$729$1,094$1,459$1,823$5,835
50
34Jun-26$575$863$1,151$1,726$2,302$2,877$9,207
51
35Jul-26$601$902$1,202$1,804$2,405$3,006$9,620
52
36Aug-26$558$837$1,116$1,674$2,232$2,791$8,930
53
37Sep-26$593$889$1,186$1,778$2,371$2,964$9,485
54
38Oct-26$563$844$1,126$1,689$2,251$2,814$9,006
55
39Nov-26$468$701$935$1,403$1,870$2,338$7,481
56
40Dec-26$465$698$930$1,396$1,861$2,326$7,443
57
41Jan-27$56,574$84,861$113,147$169,721$226,295$282,869$905,180
58
59
Total Rent Returns$17,526$26,289$35,052$52,579$70,105$87,631$280,419
60
Sale Revenue$56,574$84,861$113,147$169,721$226,295$282,869$905,180
61
Net Cash Flow$24,100$36,150$48,200$72,300$96,400$120,500$385,599
62
63
ROI48.20%48.20%48.20%48.20%48.20%48.20%48.20%
64
IRR14.13%14.13%14.13%14.13%14.13%14.13%14.13%
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100