Renda $4,500.00 Entrada R$ 10,000.

00
Aluguél $1,000.00 Valor o imóvel R$ 200,000.00
Custo de vida $2,000.00 Valor financiado R$ 190,000.00
Economia $1,500.00 Juros total sob fin. 50.00%
Valor final R$ 285,000.00
Patrimônio $10,000.00 Meses para quitar 114
Aporte $1,500.00
Juros mensal 0.90%
IPCA mensal 0.30%
Juros reais 0.60%

N° Meses Aportes Acumulado Renda Custo de vida

1 $1,500.00 $10,000.00 $2,000.00
2 $1,500.00 $11,560.00 $60.00 $2,000.00
3 $1,500.00 $13,129.36 $69.36 $2,000.00
4 $1,500.00 $14,708.14 $78.78 $2,000.00
5 $1,500.00 $16,296.38 $88.25 $2,000.00
6 $1,500.00 $17,894.16 $97.78 $2,000.00
7 $1,500.00 $19,501.53 $107.36 $2,000.00
8 $1,500.00 $21,118.54 $117.01 $2,000.00
9 $1,500.00 $22,745.25 $126.71 $2,000.00
10 $1,500.00 $24,381.72 $136.47 $2,000.00
11 $1,500.00 $26,028.01 $146.29 $2,000.00
12 $1,500.00 $27,684.18 $156.17 $2,000.00
13 $1,500.00 $29,350.28 $166.11 $2,000.00
14 $1,500.00 $31,026.39 $176.10 $2,000.00
15 $1,500.00 $32,712.54 $186.16 $2,000.00
16 $1,500.00 $34,408.82 $196.28 $2,000.00
17 $1,500.00 $36,115.27 $206.45 $2,000.00
18 $1,500.00 $37,831.96 $216.69 $2,000.00
19 $1,500.00 $39,558.96 $226.99 $2,000.00
20 $1,500.00 $41,296.31 $237.35 $2,000.00
21 $1,500.00 $43,044.09 $247.78 $2,000.00
22 $1,500.00 $44,802.35 $258.26 $2,000.00
23 $1,500.00 $46,571.17 $268.81 $2,000.00
24 $1,500.00 $48,350.59 $279.43 $2,000.00
25 $1,500.00 $50,140.70 $290.10 $2,000.00
26 $1,500.00 $51,941.54 $300.84 $2,000.00
27 $1,500.00 $53,753.19 $311.65 $2,000.00
28 $1,500.00 $55,575.71 $322.52 $2,000.00
29 $1,500.00 $57,409.16 $333.45 $2,000.00
30 $1,500.00 $59,253.62 $344.45 $2,000.00
31 $1,500.00 $61,109.14 $355.52 $2,000.00
32 $1,500.00 $62,975.79 $366.65 $2,000.00
33 $1,500.00 $64,853.65 $377.85 $2,000.00
34 $1,500.00 $66,742.77 $389.12 $2,000.00
35 $1,500.00 $68,643.23 $400.46 $2,000.00
36 $1,500.00 $70,555.09 $411.86 $2,000.00
37 $1,500.00 $72,478.42 $423.33 $2,000.00
38 $1,500.00 $74,413.29 $434.87 $2,000.00
39 $1,500.00 $76,359.77 $446.48 $2,000.00
40 $1,500.00 $78,317.93 $458.16 $2,000.00
41 $1,500.00 $80,287.83 $469.91 $2,000.00
42 $1,500.00 $82,269.56 $481.73 $2,000.00
43 $1,500.00 $84,263.18 $493.62 $2,000.00
44 $1,500.00 $86,268.76 $505.58 $2,000.00
45 $1,500.00 $88,286.37 $517.61 $2,000.00
46 $1,500.00 $90,316.09 $529.72 $2,000.00
47 $1,500.00 $92,357.98 $541.90 $2,000.00
48 $1,500.00 $94,412.13 $554.15 $2,000.00
49 $1,500.00 $96,478.61 $566.47 $2,000.00
50 $1,500.00 $98,557.48 $578.87 $2,000.00
51 $1,500.00 $100,648.82 $591.34 $2,000.00
52 $1,500.00 $102,752.71 $603.89 $2,000.00
53 $1,500.00 $104,869.23 $616.52 $2,000.00
54 $1,500.00 $106,998.45 $629.22 $2,000.00
55 $1,500.00 $109,140.44 $641.99 $2,000.00
56 $1,500.00 $111,295.28 $654.84 $2,000.00
57 $1,500.00 $113,463.05 $667.77 $2,000.00
58 $1,500.00 $115,643.83 $680.78 $2,000.00
59 $1,500.00 $117,837.69 $693.86 $2,000.00
60 $1,500.00 $120,044.72 $707.03 $2,000.00
61 $1,500.00 $122,264.99 $720.27 $2,000.00
62 $1,500.00 $124,498.58 $733.59 $2,000.00
63 $1,500.00 $126,745.57 $746.99 $2,000.00
64 $1,500.00 $129,006.04 $760.47 $2,000.00
65 $1,500.00 $131,280.08 $774.04 $2,000.00
66 $1,500.00 $133,567.76 $787.68 $2,000.00
67 $1,500.00 $135,869.17 $801.41 $2,000.00
68 $1,500.00 $138,184.38 $815.21 $2,000.00
69 $1,500.00 $140,513.49 $829.11 $2,000.00
 70 $1,500.00 $142,856.57 $843.08 $2,000.00
71 $1,500.00 $145,213.71 $857.14 $2,000.00
72 $1,500.00 $147,584.99 $871.28 $2,000.00
73 $1,500.00 $149,970.50 $885.51 $2,000.00
74 $1,500.00 $152,370.32 $899.82 $2,000.00
75 $1,500.00 $154,784.54 $914.22 $2,000.00
76 $1,500.00 $157,213.25 $928.71 $2,000.00
77 $1,500.00 $159,656.53 $943.28 $2,000.00
78 $1,500.00 $162,114.47 $957.94 $2,000.00
79 $1,500.00 $164,587.16 $972.69 $2,000.00
80 $1,500.00 $167,074.68 $987.52 $2,000.00
81 $1,500.00 $169,577.13 $1,002.45 $2,000.00
82 $1,500.00 $172,094.59 $1,017.46 $2,000.00
83 $1,500.00 $174,627.16 $1,032.57 $2,000.00
84 $1,500.00 $177,174.92 $1,047.76 $2,000.00
85 $1,500.00 $179,737.97 $1,063.05 $2,000.00
86 $1,500.00 $182,316.40 $1,078.43 $2,000.00
87 $1,500.00 $184,910.30 $1,093.90 $2,000.00
88 $1,500.00 $187,519.76 $1,109.46 $2,000.00
89 $1,500.00 $190,144.88 $1,125.12 $2,000.00
90 $1,500.00 $192,785.75 $1,140.87 $2,000.00
91 $1,500.00 $195,442.46 $1,156.71 $2,000.00
92 $1,500.00 $198,115.12 $1,172.65 $2,000.00
93 $1,500.00 $200,803.81 $1,188.69 $2,000.00
94 $1,500.00 $203,508.63 $1,204.82 $2,000.00
95 $1,500.00 $206,229.68 $1,221.05 $2,000.00
96 $1,500.00 $208,967.06 $1,237.38 $2,000.00
97 $1,500.00 $211,720.86 $1,253.80 $2,000.00
98 $1,500.00 $214,491.19 $1,270.33 $2,000.00
99 $1,500.00 $217,278.13 $1,286.95 $2,000.00
100 $1,500.00 $220,081.80 $1,303.67 $2,000.00
101 $1,500.00 $222,902.29 $1,320.49 $2,000.00
102 $1,500.00 $225,739.71 $1,337.41 $2,000.00
103 $1,500.00 $228,594.15 $1,354.44 $2,000.00
104 $1,500.00 $231,465.71 $1,371.56 $2,000.00
105 $1,500.00 $234,354.50 $1,388.79 $2,000.00
106 $1,500.00 $237,260.63 $1,406.13 $2,000.00
107 $1,500.00 $240,184.20 $1,423.56 $2,000.00
108 $1,500.00 $243,125.30 $1,441.11 $2,000.00
109 $1,500.00 $246,084.05 $1,458.75 $2,000.00
110 $1,500.00 $249,060.56 $1,476.50 $2,000.00
111 $1,500.00 $252,054.92 $1,494.36 $2,000.00
112 $1,500.00 $255,067.25 $1,512.33 $2,000.00
113 $1,500.00 $258,097.65 $1,530.40 $2,000.00
114 $1,500.00 $261,146.24 $1,548.59 $2,000.00
115 $1,500.00 $264,213.12 $1,566.88 $2,000.00
116 $1,500.00 $267,298.39 $1,585.28 $2,000.00
117 $1,500.00 $270,402.19 $1,603.79 $2,000.00
118 $1,500.00 $273,524.60 $1,622.41 $2,000.00
119 $1,500.00 $276,665.75 $1,641.15 $2,000.00
120 $1,500.00 $279,825.74 $1,659.99 $2,000.00
121 $1,500.00 $283,004.69 $1,678.95 $2,000.00
122 $1,500.00 $286,202.72 $1,698.03 $2,000.00
123 $1,500.00 $289,419.94 $1,717.22 $2,000.00
124 $1,500.00 $292,656.46 $1,736.52 $2,000.00
125 $1,500.00 $295,912.40 $1,755.94 $2,000.00
126 $1,500.00 $299,187.87 $1,775.47 $2,000.00
127 $1,500.00 $302,483.00 $1,795.13 $2,000.00
128 $1,500.00 $305,797.90 $1,814.90 $2,000.00
129 $1,500.00 $309,132.68 $1,834.79 $2,000.00
130 $1,500.00 $312,487.48 $1,854.80 $2,000.00
131 $1,500.00 $315,862.41 $1,874.92 $2,000.00
132 $1,500.00 $319,257.58 $1,895.17 $2,000.00
133 $1,500.00 $322,673.13 $1,915.55 $2,000.00
134 $1,500.00 $326,109.16 $1,936.04 $2,000.00
135 $1,500.00 $329,565.82 $1,956.65 $2,000.00
136 $1,500.00 $333,043.21 $1,977.39 $2,000.00
137 $1,500.00 $336,541.47 $1,998.26 $2,000.00
138 $1,500.00 $340,060.72 $2,019.25 $2,000.00
139 $1,500.00 $343,601.09 $2,040.36 $2,000.00
140 $1,500.00 $347,162.69 $2,061.61 $2,000.00
141 $1,500.00 $350,745.67 $2,082.98 $2,000.00
142 $1,500.00 $354,350.14 $2,104.47 $2,000.00
143 $1,500.00 $357,976.24 $2,126.10 $2,000.00
144 $1,500.00 $361,624.10 $2,147.86 $2,000.00
145 $1,500.00 $365,293.85 $2,169.74 $2,000.00
146 $1,500.00 $368,985.61 $2,191.76 $2,000.00
147 $1,500.00 $372,699.52 $2,213.91 $2,000.00
148 $1,500.00 $376,435.72 $2,236.20 $2,000.00
149 $1,500.00 $380,194.33 $2,258.61 $2,000.00
150 $1,500.00 $383,975.50 $2,281.17 $2,000.00
151 $1,500.00 $387,779.35 $2,303.85 $2,000.00
152 $1,500.00 $391,606.03 $2,326.68 $2,000.00
153 $1,500.00 $395,455.67 $2,349.64 $2,000.00
154 $1,500.00 $399,328.40 $2,372.73 $2,000.00
155 $1,500.00 $403,224.37 $2,395.97 $2,000.00
156 $1,500.00 $407,143.72 $2,419.35 $2,000.00
157 $1,500.00 $411,086.58 $2,442.86 $2,000.00
158 $1,500.00 $415,053.10 $2,466.52 $2,000.00
159 $1,500.00 $419,043.42 $2,490.32 $2,000.00
160 $1,500.00 $423,057.68 $2,514.26 $2,000.00
161 $1,500.00 $427,096.02 $2,538.35 $2,000.00
162 $1,500.00 $431,158.60 $2,562.58 $2,000.00
163 $1,500.00 $435,245.55 $2,586.95 $2,000.00
164 $1,500.00 $439,357.02 $2,611.47 $2,000.00
165 $1,500.00 $443,493.17 $2,636.14 $2,000.00
166 $1,500.00 $447,654.13 $2,660.96 $2,000.00
167 $1,500.00 $451,840.05 $2,685.92 $2,000.00
168 $1,500.00 $456,051.09 $2,711.04 $2,000.00
169 $1,500.00 $460,287.40 $2,736.31 $2,000.00
170 $1,500.00 $464,549.12 $2,761.72 $2,000.00
171 $1,500.00 $468,836.42 $2,787.29 $2,000.00
172 $1,500.00 $473,149.43 $2,813.02 $2,000.00
173 $1,500.00 $477,488.33 $2,838.90 $2,000.00
174 $1,500.00 $481,853.26 $2,864.93 $2,000.00
175 $1,500.00 $486,244.38 $2,891.12 $2,000.00
176 $1,500.00 $490,661.85 $2,917.47 $2,000.00
177 $1,500.00 $495,105.82 $2,943.97 $2,000.00
178 $1,500.00 $499,576.45 $2,970.63 $2,000.00
179 $1,500.00 $504,073.91 $2,997.46 $2,000.00
180 $1,500.00 $508,598.36 $3,024.44 $2,000.00
181 $1,500.00 $513,149.95 $3,051.59 $2,000.00
182 $1,500.00 $517,728.85 $3,078.90 $2,000.00
183 $1,500.00 $522,335.22 $3,106.37 $2,000.00
184 $1,500.00 $526,969.23 $3,134.01 $2,000.00
185 $1,500.00 $531,631.04 $3,161.82 $2,000.00
186 $1,500.00 $536,320.83 $3,189.79 $2,000.00
187 $1,500.00 $541,038.76 $3,217.92 $2,000.00
188 $1,500.00 $545,784.99 $3,246.23 $2,000.00
189 $1,500.00 $550,559.70 $3,274.71 $2,000.00
190 $1,500.00 $555,363.06 $3,303.36 $2,000.00
191 $1,500.00 $560,195.24 $3,332.18 $2,000.00
192 $1,500.00 $565,056.41 $3,361.17 $2,000.00
193 $1,500.00 $569,946.75 $3,390.34 $2,000.00
194 $1,500.00 $574,866.43 $3,419.68 $2,000.00
195 $1,500.00 $579,815.62 $3,449.20 $2,000.00
196 $1,500.00 $584,794.52 $3,478.89 $2,000.00
197 $1,500.00 $589,803.28 $3,508.77 $2,000.00
198 $1,500.00 $594,842.10 $3,538.82 $2,000.00
199 $1,500.00 $599,911.16 $3,569.05 $2,000.00
200 $1,500.00 $605,010.62 $3,599.47 $2,000.00
201 $1,500.00 $610,140.69 $3,630.06 $2,000.00
202 $1,500.00 $615,301.53 $3,660.84 $2,000.00
203 $1,500.00 $620,493.34 $3,691.81 $2,000.00
204 $1,500.00 $625,716.30 $3,722.96 $2,000.00
205 $1,500.00 $630,970.60 $3,754.30 $2,000.00
206 $1,500.00 $636,256.42 $3,785.82 $2,000.00
207 $1,500.00 $641,573.96 $3,817.54 $2,000.00
208 $1,500.00 $646,923.41 $3,849.44 $2,000.00
209 $1,500.00 $652,304.95 $3,881.54 $2,000.00
210 $1,500.00 $657,718.78 $3,913.83 $2,000.00
211 $1,500.00 $663,165.09 $3,946.31 $2,000.00
212 $1,500.00 $668,644.08 $3,978.99 $2,000.00
213 $1,500.00 $674,155.94 $4,011.86 $2,000.00
214 $1,500.00 $679,700.88 $4,044.94 $2,000.00
215 $1,500.00 $685,279.08 $4,078.21 $2,000.00
216 $1,500.00 $690,890.76 $4,111.67 $2,000.00
217 $1,500.00 $696,536.10 $4,145.34 $2,000.00
218 $1,500.00 $702,215.32 $4,179.22 $2,000.00
219 $1,500.00 $707,928.61 $4,213.29 $2,000.00
220 $1,500.00 $713,676.18 $4,247.57 $2,000.00
221 $1,500.00 $719,458.24 $4,282.06 $2,000.00
222 $1,500.00 $725,274.99 $4,316.75 $2,000.00
223 $1,500.00 $731,126.64 $4,351.65 $2,000.00
224 $1,500.00 $737,013.40 $4,386.76 $2,000.00
225 $1,500.00 $742,935.48 $4,422.08 $2,000.00
226 $1,500.00 $748,893.09 $4,457.61 $2,000.00
227 $1,500.00 $754,886.45 $4,493.36 $2,000.00
228 $1,500.00 $760,915.77 $4,529.32 $2,000.00
229 $1,500.00 $766,981.26 $4,565.49 $2,000.00
230 $1,500.00 $773,083.15 $4,601.89 $2,000.00
231 $1,500.00 $779,221.65 $4,638.50 $2,000.00
232 $1,500.00 $785,396.98 $4,675.33 $2,000.00
233 $1,500.00 $791,609.36 $4,712.38 $2,000.00
234 $1,500.00 $797,859.02 $4,749.66 $2,000.00
235 $1,500.00 $804,146.17 $4,787.15 $2,000.00
236 $1,500.00 $810,471.05 $4,824.88 $2,000.00
237 $1,500.00 $816,833.88 $4,862.83 $2,000.00
238 $1,500.00 $823,234.88 $4,901.00 $2,000.00
239 $1,500.00 $829,674.29 $4,939.41 $2,000.00
240 $1,500.00 $836,152.33 $4,978.05 $2,000.00
241 $1,500.00 $842,669.25 $5,016.91 $2,000.00
242 $1,500.00 $849,225.26 $5,056.02 $2,000.00
243 $1,500.00 $855,820.62 $5,095.35 $2,000.00
244 $1,500.00 $862,455.54 $5,134.92 $2,000.00
245 $1,500.00 $869,130.27 $5,174.73 $2,000.00
246 $1,500.00 $875,845.05 $5,214.78 $2,000.00
247 $1,500.00 $882,600.12 $5,255.07 $2,000.00
248 $1,500.00 $889,395.73 $5,295.60 $2,000.00
249 $1,500.00 $896,232.10 $5,336.37 $2,000.00
250 $1,500.00 $903,109.49 $5,377.39 $2,000.00
251 $1,500.00 $910,028.15 $5,418.66 $2,000.00
252 $1,500.00 $916,988.32 $5,460.17 $2,000.00
253 $1,500.00 $923,990.25 $5,501.93 $2,000.00
254 $1,500.00 $931,034.19 $5,543.94 $2,000.00
255 $1,500.00 $938,120.39 $5,586.21 $2,000.00
256 $1,500.00 $945,249.12 $5,628.72 $2,000.00
257 $1,500.00 $952,420.61 $5,671.49 $2,000.00
258 $1,500.00 $959,635.14 $5,714.52 $2,000.00
259 $1,500.00 $966,892.95 $5,757.81 $2,000.00
260 $1,500.00 $974,194.30 $5,801.36 $2,000.00
261 $1,500.00 $981,539.47 $5,845.17 $2,000.00
262 $1,500.00 $988,928.71 $5,889.24 $2,000.00
263 $1,500.00 $996,362.28 $5,933.57 $2,000.00
264 $1,500.00 $1,003,840.45 $5,978.17 $2,000.00
265 $1,500.00 $1,011,363.50 $6,023.04 $2,000.00
266 $1,500.00 $1,018,931.68 $6,068.18 $2,000.00
267 $1,500.00 $1,026,545.27 $6,113.59 $2,000.00
268 $1,500.00 $1,034,204.54 $6,159.27 $2,000.00
269 $1,500.00 $1,041,909.77 $6,205.23 $2,000.00
270 $1,500.00 $1,049,661.22 $6,251.46 $2,000.00
271 $1,500.00 $1,057,459.19 $6,297.97 $2,000.00
272 $1,500.00 $1,065,303.95 $6,344.76 $2,000.00
273 $1,500.00 $1,073,195.77 $6,391.82 $2,000.00
274 $1,500.00 $1,081,134.94 $6,439.17 $2,000.00
275 $1,500.00 $1,089,121.75 $6,486.81 $2,000.00
276 $1,500.00 $1,097,156.48 $6,534.73 $2,000.00
277 $1,500.00 $1,105,239.42 $6,582.94 $2,000.00
278 $1,500.00 $1,113,370.86 $6,631.44 $2,000.00
279 $1,500.00 $1,121,551.09 $6,680.23 $2,000.00
280 $1,500.00 $1,129,780.39 $6,729.31 $2,000.00
281 $1,500.00 $1,138,059.07 $6,778.68 $2,000.00
282 $1,500.00 $1,146,387.43 $6,828.35 $2,000.00
283 $1,500.00 $1,154,765.75 $6,878.32 $2,000.00
284 $1,500.00 $1,163,194.35 $6,928.59 $2,000.00
285 $1,500.00 $1,171,673.51 $6,979.17 $2,000.00
286 $1,500.00 $1,180,203.55 $7,030.04 $2,000.00
287 $1,500.00 $1,188,784.78 $7,081.22 $2,000.00
288 $1,500.00 $1,197,417.48 $7,132.71 $2,000.00
289 $1,500.00 $1,206,101.99 $7,184.50 $2,000.00
290 $1,500.00 $1,214,838.60 $7,236.61 $2,000.00
291 $1,500.00 $1,223,627.63 $7,289.03 $2,000.00
292 $1,500.00 $1,232,469.40 $7,341.77 $2,000.00
293 $1,500.00 $1,241,364.22 $7,394.82 $2,000.00
294 $1,500.00 $1,250,312.40 $7,448.19 $2,000.00
295 $1,500.00 $1,259,314.28 $7,501.87 $2,000.00
296 $1,500.00 $1,268,370.16 $7,555.89 $2,000.00
297 $1,500.00 $1,277,480.38 $7,610.22 $2,000.00
298 $1,500.00 $1,286,645.26 $7,664.88 $2,000.00
299 $1,500.00 $1,295,865.14 $7,719.87 $2,000.00
300 $1,500.00 $1,305,140.33 $7,775.19 $2,000.00
301 $1,500.00 $1,314,471.17 $7,830.84 $2,000.00
302 $1,500.00 $1,323,858.00 $7,886.83 $2,000.00
303 $1,500.00 $1,333,301.14 $7,943.15 $2,000.00
304 $1,500.00 $1,342,800.95 $7,999.81 $2,000.00
305 $1,500.00 $1,352,357.76 $8,056.81 $2,000.00
306 $1,500.00 $1,361,971.90 $8,114.15 $2,000.00
307 $1,500.00 $1,371,643.73 $8,171.83 $2,000.00
308 $1,500.00 $1,381,373.60 $8,229.86 $2,000.00
309 $1,500.00 $1,391,161.84 $8,288.24 $2,000.00
310 $1,500.00 $1,401,008.81 $8,346.97 $2,000.00
311 $1,500.00 $1,410,914.86 $8,406.05 $2,000.00
312 $1,500.00 $1,420,880.35 $8,465.49 $2,000.00
313 $1,500.00 $1,430,905.63 $8,525.28 $2,000.00
314 $1,500.00 $1,440,991.07 $8,585.43 $2,000.00
315 $1,500.00 $1,451,137.01 $8,645.95 $2,000.00
316 $1,500.00 $1,461,343.84 $8,706.82 $2,000.00
317 $1,500.00 $1,471,611.90 $8,768.06 $2,000.00
Após 114 mêses você terá

Imóvel R$ 200,000.00
Custo de vida $2,000.00
CASO
Renda R$ 0.00
1

Investimento $261,146.24
Custo de vida $3,000.00
CASO
Renda $1,566.88
2
SE INVESTISSE
Mensal R$ 566.88
Diferença de Patrimômio R$ 61,146.24

COMPRAR CASA PRÓPRIA OU CONTINUAR NO

ALUGUÉL?
Pessoal, no vídeo eu esqueci de deflacionar a coluna "Acumulado", agora já está deflacionada
https://www.youtube.com/500pratas
https://linktree.com.br/new/500pratas