San Calixto is an exclusive vertical development of 40 boutique apartments in a rapidly growing and appreciating area. Living on a floor is wonderful in our Domingo model.
3 / D-103
First level tower 2 / Lake View, Paseo Qro.
2 bedrooms, 2 full bathrooms, living room, dining room, equipped kitchen, laundry area.
Smart speakers and lights.
86.59 m2 of living area.
23.97 m2 of terrace.
Total area 110.56 m2.
2 covered parking spaces.
Apartment value Apartment value $3,491,000.00 (Value m2 $31,575.00).
Approximate appraisal value $4,150,527.00 (Approximate value m2 $37,540.00)
Reservation 200,000.00
Approximate credit of 90% of the appraisal value $3,735,474.00
$3,735,474.00 - $3,395,500.00 (apartment balance) = $339,974.00
$339,974.00 - $352,794.00 (notary fees) = - $12,919.00
Monthly credit payment $37,923.00
Monthly income verification $84,885.00
AIRBNB rental scenarios:
Night rate $1,800.00
Scenario 1: Rent at 100%
Nights 30
Monthly income $54,000.00
Mortgage payment $37,923.00
Approximate profit $16,077.00
Scenario 2: Rent at 50%
Nights 15
Monthly income $27,000.00
Mortgage payment $37,923.00
Approximate contribution -$10,923.00
Appraisal value $4,150,527.00
Apartment value $3,595,500.00
Immediate profit $555,027.00

6 / D-301
Third level tower 2 / Lake View, Paseo Qro.
2 bedrooms, 2 full bathrooms, living room, dining room, equipped kitchen, laundry area.
Smart speakers and lights.
86.59 m2 of living area.
23.97 m2 of terrace.
Total area 116.17 m2.
2 covered parking spaces.
Reservation 300,000.00
Apartment value $3,445,000.00 (Value m2 $29,654.00).
Approximate appraisal value $4,150,527.00 (Approximate value m2 $35,728.00).
Approximate credit of 90% of the appraisal value $3,735,474.00
$3,735,474.00 - $3,355,500.00 (apartment balance) $379,974.00
$379,974.00 - $352,794.00 (notary fees) = $27,180.00
Approximate monthly credit payment $37,923.00
Monthly income verification $83,431.00
AIRBNB rental scenarios:
Night rate $1,800.00
Scenario 1: Rent at 100%
Nights 30
Monthly income $54,000.00
Mortgage payment $37,923.00
Approximate profit $16,077.00
Scenario 2: Rent at 50%
Nights 15
Monthly income $27,000.00
Mortgage payment $37,923.00
Approximate contribution - $10,923.00
Appraisal value $4,150,527.00
Apartment value $3,655,500.00
Immediate profit $495,027.00

7 / D-501
Fifth level tower 2 / Lake View, Paseo Qro.
2 bedrooms, 2 full bathrooms, living room, dining room, equipped kitchen, laundry area.
Smart speakers and lights.
86.59 m2 of living area.
23.97 m2 of terrace.
Storage 7 m2.
Total area 123.17 m2.
2 covered parking spaces.
Apartment value $3,689,000.00 (Value m2 $29,950.00).
Approximate appraisal value $4,222,861.00 (Approximate value m2 $34,284.00).
Reservation 300,000.00

Enjoy its amenities:
- Roof garden
- Pool
- Sunbathing area
- Event hall
- Movie theater
- Zen area
- Mirror fountains with lights
- Elevators
- Courtesy light in the hallway

Get to know the place of your dreams, schedule your appointment now!

PRICE SUBJECT TO CHANGE WITHOUT PRIOR 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.San Calixto es un exclusivo desarrollo vertical de 40 departamentos boutique
en una zona de gran crecimiento y plusvalía. Vivir en una planta es maravilloso en nuestro modelo Domingo.
3 / D-103
Primer nivel torre 2 / Vista Lago, Paseo Qro.
2 recamaras, 2 baños completos, sala, comedor, cocina equipada, área de lavado.
Bocinas y luces inteligentes.
86.59 m2 de área habitable.
23.97 m2 de terraza.
Superficie total 110.56 m2.
2 cajones de estacionamiento techados.
Valor departamento Valor departamento $3,491,000.00 (Valor m2 $31,575.00).
Valor aproximado de avaluó $4,150,527.00 (Valor m2 aproximado $37,540.00)
Apartado 200,000.00
Crédito aproximado del 90% del valor de avaluó $3,735,474.00
$3,735,474.00 - $3,395,500.00 (saldo departamento) = $339,974.00
$339,974.00 - $352,794.00 (gasto de escrituración) = - $12,919.00
Pago crédito mensual $37,923.00
Comprobación de ingresos mensual $84,885.00
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 $37,923.00
Utilidad Aproximada $16,077.00
Escenario 2: Renta al 50%
Noches 15
Ingreso mensual $27,000.00
Pago hipoteca $37,923.00
Aportación aproximada -$10,923.00
Valor avalúo $4,150,527.00
Valor departamento $3,595,500.00
Utilidad inmediata $555,027.00

6 / D-301
Tercer nivel torre 2 / Vista Lago, Paseo Qro.
2 recamaras, 2 baños completos, sala, comedor, cocina equipada, área de lavado.
Bocinas y luces inteligentes.
86.59 m2 de área habitable.
23.97 m2 de terraza.
Superficie total 116.17 m2.
2 cajones de estacionamiento techado.
Apartado 300,000.00
Valor departamento $3,445,000.00 (Valor m2 $29,654.00).
Valor aproximado de avaluó $4,150,527.00 (Valor m2 aproximado $35,728.00).
Crédito aproximado del 90% del valor de avaluó $3,735,474.00
$3,735,474.00 - $3,355,500.00 (saldo departamento) $379,974.00
$379,974.00 - $352,794.00 (gastos de escrituración) = $27,180.00
Pago crédito aproximado mensual $37,923.00
Comprobación de ingreso mensual $83,431.00
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 $37,923.00
Utilidad Aproximada $16,077.00
Escenario 2: Renta al 50%
Noches 15
Ingreso mensual $27,000.00
Pago hipoteca $37,923.00
Aportación aproximada - $10,923.00
Valor avalúo $4,150,527.00
Valor departamento $3,655,500.00
Utilidad inmediata $495,027.00

7 / D-501
Quinto nivel torre 2 / Vista Lago, Paseo Qro.
2 recamaras, 2 baños completos, sala, comedor, cocina equipada, área de lavado.
Bocinas y luces inteligentes.
86.59 m2 de área habitable.
23.97 m2 de terraza.
Bodega 7 m2.
Superficie total 123.17 m2.
2 cajones de estacionamiento techado.
Valor departamento $3,689,000.00 (Valor m2 $29,950.00).
Valor aproximado de avaluó $4,222,861.00 (Valor m2 aproximado $34,284.00).
Apartado 300,000.00

Disfruta de sus amenidades:
- Roof-garden
- Alberca
- Zona para tomar el sol
- Salón de eventos
- Salón de cine
- Área zen
- Fuentes de espejo con luces
- Elevadores
- Luz de cortesía en el pasillo

¡Conoce el lugar de tus sueños, agenda tu cita ya!

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.