Find out how much you can
grow your real estate investment
Simulate different investment scenarios and find out the estimated return on your real estate fractions in seconds.
Configure your investment
1. How many fractions do you want to buy?
2
2. Select a scenario
Conservative
12%
annual
annual
Expected
14% annual
Optimistic
16%
annual
annual
3. Investment horizon
5 years
10 years
15 years
20 years
- The returns shown are estimates and may vary depending on the operation of the project.
Summary of your simulation
💰 Initial Investment
$600,000
📈 Performance
$0
💵 Profit
$0
📅 Monthly Flow
$0
🏆 ROI
$0
⏱ Recovery
$0
Cumulative cash flow over 10 years
$1,200,000 MXN
Projected growth
Estimated evolution of the accumulated flow and the value of your fractions.
Annual projection
| Year | Worth | Flow | Accumulated | ROI |
|---|---|---|---|---|
| 0 | $600,000 | $0 | $0 | 0% |
| 1 | $618,000 | $60,000 | $60,000 | 10% |
| 2 | $636,540 | $60,000 | $120,000 | 20% |
| 3 | $655,636 | $60,000 | $180,000 | 30% |
| 5 | $695,564 | $60,000 | $300,000 | 50% |
| 10 | $806,000 | $60,000 | $600,000 | 100% |
- The returns shown are estimates and may vary depending on the project's operation. Projected cash flows assume an estimated nominal growth of 51% per year, subject to tariff, occupancy, cost, and operational factors.