Kosan 3 Lantai Area Tubagus Ismail, Income 216 Jt/Th

Spesifikasi

Deskripsi

Kosan 3 lantai area tubagus ismail, income 216 jt/th LT 136 m² LB 408 m² KT 13+1 KM 13 Listrik token 1300/kmr Sewa kamar 1,5 jt/bln Bangunan th 2018 Income 18 jt/bln Keamanan n sampah 25 rb/bln Listrik 2200  induk 700-800 rb/bln Gaji penjaga 1 jt/bln Akses jl 2 mobil Harga 5 m Estimasi ROI & BEP 1,5 jt x 12 KT= 18 jt/bln 18 jt x 12 bln = 216 jt/th 216 jt x 10 th = 2,16 m Nilai asset LT 136 m² x 12 jt = 1,632 m LB 400 m² x 4 jt = 1,6 m Total 3,232 m Nilai asset + total income 10 th 5,392 m ROI 2,32% BEP 21 th