RENDA PASSIVA MENSAL DESEJADA R$ 1,500.

00

RENDA MENSAL ATUAL R$ 1,100.00

ECONOMIA ATUAL (%) 20%
ECONOMIA ATUAL (R$) R$ 220.00

RENDIMENTO DA RENDA PASSIVA 4%

REDIMENTOS DAS APLICAÇÕES 8%

GRANDE OBJETIVO R$ 450,000.00

ANO 1 APORTE ANUAL RENDIMENTO ANUAL

ANO 2 R$ 2,640.00 8%
ANO 3 R$ 5,491.20 8%
ANO 4 R$ 8,570.50 8%
ANO 5 R$ 11,896.14 8%
ANO 6 R$ 15,487.83 8%
ANO 7 R$ 19,366.85 8%
ANO 8 R$ 23,556.20 8%
ANO 9 R$ 28,080.70 8%
ANO 10 R$ 32,967.15 8%
ANO 11 R$ 38,244.52 8%
ANO 12 R$ 43,944.09 8%
ANO 13 R$ 50,099.61 8%
ANO 14 R$ 56,747.58 8%
ANO 15 R$ 63,927.39 8%
ANO 16 R$ 71,681.58 8%
ANO 17 R$ 80,056.11 8%
ANO 18 R$ 89,100.60 8%
ANO 19 R$ 98,868.64 8%
ANO 20 R$ 109,418.13 8%
ANO 21 R$ 120,811.59 8%
ANO 22 R$ 133,116.51 8%
ANO 23 R$ 146,405.83 8%
ANO 24 R$ 160,758.30 8%
ANO 25 R$ 176,258.96 8%
ANO 26 R$ 192,999.68 8%
ANO 27 R$ 211,079.66 8%
ANO 28 R$ 230,606.03 8%
ANO 29 R$ 251,694.51 8%
ANO 30 R$ 274,470.07 8%
ANO 31 R$ 299,067.68 8%
ANO 32 R$ 325,633.09 8%
ANO 33 R$ 354,323.74 8%
ANO 34 R$ 385,309.64 8%
ANO 35 R$ 418,774.41 8%
ANO 36 R$ 454,916.36 8%
ANO 37 R$ 493,949.67 8%
ANO 38 R$ 536,105.64 8%
ANO 39 R$ 581,634.10 8%
ANO 40 R$ 630,804.82 8%
ANO 41 R$ 683,909.21 8%
ANO 42 R$ 741,261.95 8%
ANO 43 R$ 803,202.90 8%
ANO 44 R$ 870,099.13 8%
ANO 45 R$ 942,347.06 8%
ANO 46 R$ 1,020,374.83 8%
ANO 47 R$ 1,104,644.82 8%
ANO 48 R$ 1,195,656.40 8%
ANO 49 R$ 1,293,948.91 8%
ANO 50 R$ 1,400,104.83 8%
VALOR FINAL RENDA PASSIVA ATUAL (ANUAL) RENDA PASSIVA ATUAL (MENSAL)
R$ 2,851.20 R$ 114.05 R$ 9.50
R$ 5,930.50 R$ 237.22 R$ 19.77
R$ 9,256.14 R$ 370.25 R$ 30.85
R$ 12,847.83 R$ 513.91 R$ 42.83
R$ 16,726.85 R$ 669.07 R$ 55.76
R$ 20,916.20 R$ 836.65 R$ 69.72
R$ 25,440.70 R$ 1,017.63 R$ 84.80
R$ 30,327.15 R$ 1,213.09 R$ 101.09
R$ 35,604.52 R$ 1,424.18 R$ 118.68
R$ 41,304.09 R$ 1,652.16 R$ 137.68
R$ 47,459.61 R$ 1,898.38 R$ 158.20
R$ 54,107.58 R$ 2,164.30 R$ 180.36
R$ 61,287.39 R$ 2,451.50 R$ 204.29
R$ 69,041.58 R$ 2,761.66 R$ 230.14
R$ 77,416.11 R$ 3,096.64 R$ 258.05
R$ 86,460.60 R$ 3,458.42 R$ 288.20
R$ 96,228.64 R$ 3,849.15 R$ 320.76
R$ 106,778.13 R$ 4,271.13 R$ 355.93
R$ 118,171.59 R$ 4,726.86 R$ 393.91
R$ 130,476.51 R$ 5,219.06 R$ 434.92
R$ 143,765.83 R$ 5,750.63 R$ 479.22
R$ 158,118.30 R$ 6,324.73 R$ 527.06
R$ 173,618.96 R$ 6,944.76 R$ 578.73
R$ 190,359.68 R$ 7,614.39 R$ 634.53
R$ 208,439.66 R$ 8,337.59 R$ 694.80
R$ 227,966.03 R$ 9,118.64 R$ 759.89
R$ 249,054.51 R$ 9,962.18 R$ 830.18
R$ 271,830.07 R$ 10,873.20 R$ 906.10
R$ 296,427.68 R$ 11,857.11 R$ 988.09
R$ 322,993.09 R$ 12,919.72 R$ 1,076.64
R$ 351,683.74 R$ 14,067.35 R$ 1,172.28
R$ 382,669.64 R$ 15,306.79 R$ 1,275.57
R$ 416,134.41 R$ 16,645.38 R$ 1,387.11
R$ 452,276.36 R$ 18,091.05 R$ 1,507.59
R$ 491,309.67 R$ 19,652.39 R$ 1,637.70
R$ 533,465.64 R$ 21,338.63 R$ 1,778.22
R$ 578,994.10 R$ 23,159.76 R$ 1,929.98
R$ 628,164.82 R$ 25,126.59 R$ 2,093.88
R$ 681,269.21 R$ 27,250.77 R$ 2,270.90
R$ 738,621.95 R$ 29,544.88 R$ 2,462.07
R$ 800,562.90 R$ 32,022.52 R$ 2,668.54
R$ 867,459.13 R$ 34,698.37 R$ 2,891.53
R$ 939,707.06 R$ 37,588.28 R$ 3,132.36
R$ 1,017,734.83 R$ 40,709.39 R$ 3,392.45
R$ 1,102,004.82 R$ 44,080.19 R$ 3,673.35
R$ 1,193,016.40 R$ 47,720.66 R$ 3,976.72
R$ 1,291,308.91 R$ 51,652.36 R$ 4,304.36
R$ 1,397,464.83 R$ 55,898.59 R$ 4,658.22
R$ 1,512,113.21 R$ 60,484.53 R$ 5,040.38
Papel Segmento Cotação FFO Yield Dividend Yield P/VP
HCTR11 Títulos e Val. Mob. 136 7.83% 8.44% 1.16
RECT11 Híbrido 78.62 9.10% 7.23% 0.84
BBPO11 Lajes Corporativas 116.11 7.56% 7.08% 1.16
HABT11 Títulos e Val. Mob. 125.45 3.27% 7.03% 1.25
CVBI11 Títulos e Val. Mob. 104.95 6.72% 6.67% 1.05
VGIP11 Títulos e Val. Mob. 101.7 3.30% 6.64% 1.06
TGAR11 Híbrido 134.15 5.81% 6.48% 1.05
KNIP11 Títulos e Val. Mob. 108.45 4.33% 6.21% 1.05
RBRF11 Títulos e Val. Mob. 83.8 4.34% 6.06% 0.94
RBVA11 Outros 113.24 6.38% 6.03% 0.99
CPTS11 Títulos e Val. Mob. 100.87 0.51% 5.98% 1.06
IRDM11 Títulos e Val. Mob. 128.1 3.29% 5.79% 1.3
KNHY11 Títulos e Val. Mob. 111.84 4.11% 5.60% 1.09
RECR11 Títulos e Val. Mob. 103.9 8.14% 5.50% 1.08
MGFF11 Títulos e Val. Mob. 79.71 4.18% 5.26% 0.94
VRTA11 Títulos e Val. Mob. 111.5 6.55% 5.12% 1.1
RBRL11 Logística 104.01 3.65% 5.08% 0.97
GTWR11 Lajes Corporativas 104.87 6.77% 5.08% 1.04
HFOF11 Títulos e Val. Mob. 96.31 6.42% 5.01% 1.01
VINO11 Lajes Corporativas 59.95 6.10% 4.90% 1
XPCI11 Títulos e Val. Mob. 101.9 5.63% 4.79% 1.05
XPIN11 Outros 102.44 7.83% 4.64% 0.92
SDIL11 Logística 94.79 5.39% 4.52% 0.94
JSRE11 Híbrido 89.72 7.19% 4.51% 0.79
TRXF11 Híbrido 105.75 4.76% 4.50% 1
HGLG11 Logística 170.58 5.37% 4.48% 1.15
MCCI11 Títulos e Val. Mob. 102.69 0.00% 4.42% 1.02
GGRC11 Logística 120.01 5.97% 4.41% 0.96
HGRU11 Híbrido 120.65 5.28% 4.38% 1.02
BCFF11 Títulos e Val. Mob. 82 3.05% 4.33% 0.98
BRCR11 Híbrido 83.15 6.43% 4.30% 0.77
XPLG11 Logística 111.03 5.34% 4.05% 1.01
RBRR11 Títulos e Val. Mob. 99.54 4.65% 4.04% 1
HGRE11 Lajes Corporativas 131.82 5.36% 4.04% 0.78
HGCR11 Títulos e Val. Mob. 104.2 5.48% 4.01% 1
Valor de Mercado Liquidez Qtd de imóveis Preço do m2 Aluguel por m2
1,389,280,000 11,723,800 0 0 0
643,060,000 2,391,190 8 8,021.63 979.64
1,848,440,000 1,785,040 63 4,643.23 437
678,949,000 2,383,300 0 0 0
625,179,000 3,419,800 0 0 0
546,929,000 2,832,310 0 0 0
992,520,000 5,408,830 4 81.71 0
5,111,760,000 11,213,800 0 0 0
1,146,450,000 3,174,030 0 0 0
1,312,250,000 1,060,100 87 9,186.85 845.55
2,158,360,000 10,582,100 0 0 0
2,818,200,000 8,177,810 0 0 0
1,195,660,000 2,434,170 0 0 0
1,479,160,000 6,704,650 0 0 0
721,425,000 2,124,520 0 0 0
1,115,000,000 2,276,600 0 0 0
695,519,000 1,610,190 6 3,672.93 130.05
1,258,440,000 1,560,790 3 13,979.60 1,028.12
2,075,190,000 2,922,880 0 0 0
759,798,000 2,230,790 9 14,224.90 921.24
669,178,000 3,946,710 0 0 0
674,728,000 1,230,780 92 2,473.40 213.3
606,187,000 1,148,680 4 3,512.34 173.59
1,863,240,000 2,702,530 6 15,582.40 1,018.55
596,591,000 3,229,260 21 2,068.01 153.17
3,144,980,000 5,656,170 18 1,066.69 59.96
916,755,000 4,517,730 0 0 0
931,089,000 2,247,410 15 1,194.94 96.84
2,220,740,000 6,709,600 81 6,916.21 432.87
2,067,920,000 4,427,960 0 0 0
2,214,970,000 2,643,430 9 13,919.60 1,151.67
3,009,030,000 5,919,190 15 1,890.08 147.42
760,334,000 2,456,170 0 0 0
1,557,820,000 3,570,930 21 7,572.18 559.23
1,289,210,000 3,157,260 0 0 0
Cap Rate Vacância Média
0.00% 0.00%
12.21% 28.86%
9.41% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
9.20% 0.90%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
0.00% 0.00%
3.54% 0.00%
7.35% 0.00%
0.00% 0.00%
6.48% 0.00%
0.00% 0.00%
8.62% 9.89%
4.94% 13.44%
6.54% 11.59%
7.41% 0.00%
5.62% 5.24%
0.00% 0.00%
8.10% 0.00%
6.26% 0.00%
0.00% 0.00%
8.27% 8.88%
7.80% 0.00%
0.00% 0.00%
7.39% 23.42%
0.00% 0.00%