|Model Apartment: Juana|

1 / JU-004.
Ground floor, tower 1 / Zen Garden.
2 bedrooms, 2 and a half bathrooms, living room, dining room, equipped kitchen, laundry area.
Smart speakers and lights.
100.04 m2 of living area.
20 m2 of terrace.
16.66 m2 of garden.
Total area 136.70 m2.
2 covered parking spaces.
Apartment value $3,583,000.00 (Value per m2 $26,210.00).
Approximate appraisal value $4,168,611.11 (Approximate value per m2 $30,494.59)
Reservation $450,000.00
Approximate credit of 90% of the appraisal value $3,751,750.00
$3,751,750.00 - $3,395,500.00 (apartment balance) = $356,250.00
$356,250.00 - $354,331.00 (notary fees) = $1,919.00
Approximate monthly credit payment $38,088.83
Monthly income verification $83,795.43
AIRBNB rental scenarios:
Night rate $1,800.00
Scenario 1: Rent at 100%
Nights 30
Monthly income $54,000.00
Mortgage payment $38,083.00
Approximate profit $15,917.00
Scenario 2: Rent at 50%
Nights 15
Monthly income $27,000.00
Mortgage payment $38,083.00
Approximate contribution $11,083.00
Appraisal value $4,168,611.00
Apartment value $3,945,500.00
Immediate profit $223,111.00

PRICE SUBJECT TO CHANGE WITHOUT NOTICE AND DEPENDING ON THE MODEL
THE PRICE DOES NOT INCLUDE TAXES AND NOTARY FEES.
IMPORTANT: According to the guidelines of NOM247 section 5.6.7 If the operation were with credit, the total price will be determined based on the variable amounts of credit and notary fees.|Departamento modelo: Juana|

1 / JU-004.
Planta baja, torre 1 / Jardín Zen.
2 recamaras, 2 y medios baños, sala, comedor, cocina equipada, área de lavado.
Bocinas y luces inteligentes.
100.04 m2 de área habitable.
20 m2 de terraza.
16.66 m2 de jardín.
Superficie total 136.70 m2.
2 cajones de estacionamiento techado.
Valor departamento $3,583,000.00 (Valor m2 $26,210.00).
Valor aproximado de avaluó $4,168,611.11 (Valor m2 aproximado $30,494.59)
Apartado $450,000.00
Crédito aproximado del 90% del valor de avaluó $3,751,750.00
$3,751,750.00 - $3,395,500.00 (saldo departamento) = $356,250.00
$356,250.00 - $354,331.00 (gastos de escrituración) = $1,919.00
Pago crédito aproximado mensual $38,088.83
Comprobación de ingresos mensual $83,795.43
Escenarios de renta de AIRBNB:
Tarifa por noche $1,800.00
Escenario 1: Renta al 100%
Noches 30
Ingreso mensual $54,000.00
Pago hipoteca $38,083.00
Utilidad Aproximada $15,917.00
Escenario 2: Renta al 50%
Noches 15
Ingreso mensual $27,000.00
Pago hipoteca $38,083.00
Aportación aproximada $11,083.00
Valor avalúo $4,168,611.00
Valor departamento $3,945,500.00
Utilidad inmediata $223,111.00

PRECIO SUJETO A CAMBIO SIN PREVIO AVISO Y DEPENDIENDO DEL MODELO
EN EL PRECIO NO ESTÁ INCLUIDO LOS IMPUESTOS Y GASTOS DE ESCRITURACIÓN.
IMPORTANTE: De acuerdo a los lineamientos de la NOM247 apartado 5.6.7 Si la operación fuera con crédito el precio total se determinará en función de los montos variables de concepto de crédito y gastos notariales.