本帖最后由 weiwan070809 于 10-9-2020 16:38 编辑
对的,包括我..
最近在看永久公寓,买来出租投资,统计了一些数据分享给大家,大概选好了位置,但还没确定,欢迎大家讨论。
每年算一个月空置期,出租agent费用按一年半个月计算,税按10%计算,租金是参考周围的一个大概值,计算的结果是真的在帮银行打工,现金流为负数
名字 | 价格 | 折扣后 | 总支出(SGD) | 大小 | 尺价 | 折后尺价 | 首付 | 贷款 | 每个月租金 | 每年租金(1个月空置) | 费用(物业费+中介费) | 物业税 | 租金结余 | 年华 | 利率 | 每月还贷 | 每年还贷 | 净收入 | skey everton三房#21 | 2,426,000 | 2,426,000 | 2,498,780 | 915 | 2,651 | 2,651 | 679,280 | 1,819,500 | 5000 | 55,000 | 8,260 | 5,500 | 41,240 | 1.65% | 1.50% | -6,279 | -75,354 | -34,114 | spottiswoode residence一房26楼 | 1,680,000 | 1,680,000 | 1,730,400 | 797 | 2,108 | 2,108 | 470,400 | 1,260,000 | 3000 | 33,000 | 6,300 | 3,300 | 23,400 | 1.35% | 1.50% | -4,349 | -52,182 | -28,782 | the avenir两房#18 | 2,627,000 | 2,548,190 | 2,624,636 | 828 | 3,173 | 3,078 | 713,493 | 1,911,143 | 5300 | 58,300 | 6,202 | 5,830 | 46,268 | 1.76% | 1.50% | -6,596 | -79,149 | -32,881 | rivergate两房 #36 | 2,800,000 | 2,800,000 | 2,884,000 | 1,033 | 2,711 | 2,711 | 784,000 | 2,100,000 | 5000 | 55,000 | 7,060 | 5,500 | 42,440 | 1.47% | 1.50% | -7,248 | -86,970 | -44,530 | rivergate两房 #24 | 2,600,000 | 2,600,000 | 2,678,000 | 1,022 | 2,544 | 2,544 | 728,000 | 1,950,000 | 5000 | 55,000 | 7,060 | 5,500 | 42,440 | 1.58% | 1.50% | -6,730 | -80,758 | -38,318 | Martin place residences 一房 #10 | 1,400,000 | 1,400,000 | 1,442,000 | 592 | 2,365 | 2,365 | 392,000 | 1,050,000 | 3000 | 33,000 | 8,760 | 3,300 | 20,940 | 1.45% | 1.50% | -3,624 | -43,485 | -22,545 | Martin place residences 二房#3 | 2,250,000 | 2,250,000 | 2,317,500 | 1,044 | 2,155 | 2,155 | 630,000 | 1,687,500 | 4800 | 52,800 | 10,560 | 5,280 | 36,960 | 1.59% | 1.50% | -5,824 | -69,887 | -32,927 | amber park两房#06 | 1,757,700 | 1,757,700 | 1,810,431 | 700 | 2,511 | 2,511 | 492,156 | 1,318,275 | 3800 | 41,800 | 9,560 | 4,180 | 28,060 | 1.55% | 1.50% | -4,550 | -54,596 | -26,536 | amber park两房#05 | 1,799,010 | 1,799,010 | 1,852,980 | 743 | 2,421 | 2,421 | 503,723 | 1,349,258 | 3800 | 41,800 | 9,560 | 4,180 | 28,060 | 1.51% | 1.50% | -4,657 | -55,879 | -27,819 |
|