快乐扑克玩法:property in America for sale

Orlando, · Balmoral, the Olympic waterfront resort
(10) Beds
$289.9K~$556.49K
Home Buy America Property Orlando, Property Balmoral, the Olympic waterfront resort
Orlando, · Balmoral, the Olympic waterfront resort
Masters Dr, Haines City, FL 33844 USA
Vacation home Housing trust Charter
$289.9K~$556.49K
6%
Annual rental
It refers to the rental income is estimated by the city where the property is located. The estimated annual rental is for reference only.
2%
Prices increased
It refers to a comparison of house prices over the same period of last year. The estimated increase is for reference only.
35%
Down payment
It refers to the lowest down payment ratio for the property.
New House
Freehold property
Investment
More about this property
Please enter your full name
+86
  • +86 CN
  • +1 US
  • +1 CA
  • +61 AU
  • +64 NZ
  • +44 GB
  • +49 DE
  • +33 FR
  • +39 IT
  • +34 ES
  • +351 PT
  • +7 RU
  • +81 JP
  • +82 KR
  • +65 SG
  • +60 MY
  • +66 TH
  • +852 HK
  • +886 TW
  • +62 ID
  • +971 AE
Please enter your email
Request Details
Overview
Property Type -
House Type New House
Planning Area -
Total Floors -
Total Households 250
Number of Units -
Support Loans no
Years of property rights Freehold property
Opening Time 0000-00-00
Developer
Description
Translate to English
Show Original Content
Powered by Google Translate

快乐扑克技巧 www.ruk5c.com.cn 全新的奥都水岸美丽湖景别墅社区位于佛罗里达州奥兰多市南部,3个大型天然湖泊及9个英式风格的大型公园/花园贯穿整个社区,由250户豪华独栋别墅和联排别墅组成的24小时私密安保社区。 您可以在社区会所享受度假村式的游泳池,让您尽情放松;您还可以畅玩小区水上乐园,划船,钓鱼,在社区内的天然湖泊里畅游水上。

More
Guide price
$1.99M
2.5 bath 3 lie 146m2
Down payment
¥199万
Repayment term
30 year
Interest Rate
65%
Guide price
$2.38M
The Berkeley 207m2
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥238万
Guide price
$2.56M
The Cambridge 238m2
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥256万
Guide price
$2.45M
The Stratford 239m2
Investment housing
Bathtub
Toilet
Stove
Down payment
¥245万
Guide price
$2.73M
The Lancaster 296m2
Investment housing
Bathtub
Toilet
Stove
Down payment
¥273万
Guide price
$3.3M
The Windsor 331m2
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥330万
Guide price
$3.44M
The The Fitzwilliam 348m2
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥344万
Guide price
$3.49M
The Westminster 348m2
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥349万
Guide price
$3.79M
The Beresford 411m2
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥379万
Guide price
$3.83M
The Victoria 411m2
Investment housing
Bathtub
Toilet
Stove
Down payment
¥383万
Neighborhood
Features
Translate to English
Show Original Content
Powered by Google Translate

全新的奥都水岸美丽湖景别墅社区位于佛罗里达州奥兰多市南部,3个大型天然湖泊及9个英式风格的大型公园https://uoolu-f2.uoolu.com/花园贯穿整个社区,由250户豪华独栋别墅和联排别墅组成的24小时私密安保社区。

您可以在社区会所享受度假村式的游泳池,让您尽情放松;您还可以畅玩小区水上乐园,划船,钓鱼,在社区内的天然湖泊里畅游水上。


项目特点:

开发商包租,轻松投资,最高包租3年,年化收益6%。

业主在享受365天租金收益后,还可以享有每年14天免费度假。

交通便捷,毗邻世界级主题乐园和国际机场。

奢华英式独栋别墅,私密安保社区,无敌自然景色、湖景景观,私家泳池。




项目由纽交所上市的著名酒店管理集团—Aston来负责管理,Aston拥有65年的公司历史,所有业主都可以入住,Aston旗下的任意一家酒店。奥都水岸以及Aston旗下的度假酒店,在全球众多知名度假胜地都保持着超高的好评及入住率,国内的携程、艺龙等网站就可以直接预订。


投资价值:

  • 保值增值:位置好,无论自住还是旅游,都非常便捷。

  • 全新独栋,保值增值

  • Aston管理,全球品牌推广,出租以及后期出售更有保障

  • 社区配套非常完善,除了会所还有8个主题乐园,最受欧美度假家庭的欢迎。

  • 可选包租,投资回报稳定。6%每年净租金收益。

  • 成熟的贷款操作,利用银行杠杆投资


投资建议:

  • 整个社区的所有联排已在英国销售一空。

  • 所有独栋有几套样板房,样板房是开发商直接回租,而且样板房保养好,装修都是升级过的,最为划算。

  • 关键是新盘新项目,绝对的价格优势,每一期都会涨价。像奥都水郡一样。


主力户型:3卧2.5卫,4卧3卫,5卧4.5卫,6卧5.5卫,8卧6.5卫,送车库


3卧2.5卫户型图


外观效果图


温馨的卧室

开发商包租,轻松投资,最高包租3年,年化收益6%。

奥都水岸位于佛州中部的奥兰多,交通便捷,紧邻4号州际公路和27号高速公路。


临近主题公园:距离迪士尼乐园、海洋世界、环球影城、水上乐园、乐高乐园、世界级高尔夫球场仅10-30分钟车程。



项目周边高尔夫球场遍布,35分钟车程内有100个高尔夫球场。



2-5分钟车程可达众多大型购物广场,知名餐厅,医疗设施等应有尽有。


社区配套:会所包含24小时物业办公室、泳池、健身中心、球场、家庭娱乐室、餐厅、酒吧等设施。

小区泳池:



儿童乐园:

See more features
Investment evaluation
2.5 bath 3 lie146m2$289,900
Trading Phase
Total expenditure
Purchase stage
$295,698
 
Annual expenditure
Deposit
$0
Downpayment35%
$101,465
Final payment65%
$188,435
Delivery fee2%
$5,798
Holding phase
RevenueRevenue
First year
$18,743
 
Annual expenditure
property tax1.3%
$3,769
CPA tax return
$200
FLOWER
$480
Annual total expenditure
$4,449
Annual total expenditure
2,034,402
Annual income
Value-added income
$5,798
Rental income
$17,394
Gross annual income
$23,192
Annual total income
$18,743
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$5,798
Rental income
$17,394
Gross annual income
$23,192
This result is for reference only, please consult our consultant for the actual cost.
The Berkeley207m2$345,500
Trading Phase
Total expenditure
Purchase stage
$355,575
 
Annual expenditure
Deposit
$0
Downpayment35%
$120,925
Final payment65%
$224,575
lawyer fee0.27%
$933
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$4,837
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-2,478,593
 
Annual expenditure
Test fee 3
$2,484,000
property tax2.00%
$6,910
insurance
$1,200
Property costs1.55%
$5,355
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,146
Property tax (each state is different, at the lowest rate)1.00%
$3,455
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,037
Annual total expenditure
$2,506,233
Annual total expenditure
2,446,355
Annual income
Value-added income
$6,910
Rental income
$20,730
Gross annual income
$27,640
Annual total income
$-2,478,593
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$6,910
Rental income
$20,730
Gross annual income
$27,640
This result is for reference only, please consult our consultant for the actual cost.
The Cambridge238m2$372,500
Trading Phase
Total expenditure
Purchase stage
$383,026
 
Annual expenditure
Deposit
$0
Downpayment35%
$130,375
Final payment65%
$242,125
lawyer fee0.27%
$1,006
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$5,215
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-2,850,066
 
Annual expenditure
Test fee 3
$2,856,000
property tax2.00%
$7,450
insurance
$1,200
Property costs1.55%
$5,774
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,470
Property tax (each state is different, at the lowest rate)1.00%
$3,725
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,118
Annual total expenditure
$2,879,866
Annual total expenditure
2,635,217
Annual income
Value-added income
$7,450
Rental income
$22,350
Gross annual income
$29,800
Annual total income
$-2,850,066
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$7,450
Rental income
$22,350
Gross annual income
$29,800
This result is for reference only, please consult our consultant for the actual cost.
The Stratford239m2$356,400
Trading Phase
Total expenditure
Purchase stage
$366,657
 
Annual expenditure
Deposit
$0
Downpayment35%
$124,740
Final payment65%
$231,660
lawyer fee0.27%
$962
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$4,990
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-2,862,380
 
Annual expenditure
Test fee 3
$2,868,000
property tax2.00%
$7,128
insurance
$1,200
Property costs1.55%
$5,524
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,277
Property tax (each state is different, at the lowest rate)1.00%
$3,564
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,069
Annual total expenditure
$2,890,892
Annual total expenditure
2,522,599
Annual income
Value-added income
$7,128
Rental income
$21,384
Gross annual income
$28,512
Annual total income
$-2,862,380
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$7,128
Rental income
$21,384
Gross annual income
$28,512
This result is for reference only, please consult our consultant for the actual cost.
The Lancaster296m2$397,500
Trading Phase
Total expenditure
Purchase stage
$408,443
 
Annual expenditure
Deposit
$0
Downpayment35%
$139,125
Final payment65%
$258,375
lawyer fee0.27%
$1,073
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$5,565
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-3,545,579
 
Annual expenditure
Test fee 3
$3,552,000
property tax2.00%
$7,950
insurance
$1,200
Property costs1.55%
$6,161
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,770
Property tax (each state is different, at the lowest rate)1.00%
$3,975
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,193
Annual total expenditure
$3,577,379
Annual total expenditure
2,810,090
Annual income
Value-added income
$7,950
Rental income
$23,850
Gross annual income
$31,800
Annual total income
$-3,545,579
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$7,950
Rental income
$23,850
Gross annual income
$31,800
This result is for reference only, please consult our consultant for the actual cost.
The Windsor331m2$479,400
Trading Phase
Total expenditure
Purchase stage
$491,711
 
Annual expenditure
Deposit
$0
Downpayment35%
$167,790
Final payment65%
$311,610
lawyer fee0.27%
$1,294
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$6,712
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-3,963,982
 
Annual expenditure
Test fee 3
$3,972,000
property tax2.00%
$9,588
insurance
$1,200
Property costs1.55%
$7,431
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$5,753
Property tax (each state is different, at the lowest rate)1.00%
$4,794
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,438
Annual total expenditure
$4,002,334
Annual total expenditure
3,382,972
Annual income
Value-added income
$9,588
Rental income
$28,764
Gross annual income
$38,352
Annual total income
$-3,963,982
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$9,588
Rental income
$28,764
Gross annual income
$38,352
This result is for reference only, please consult our consultant for the actual cost.
The The Fitzwilliam348m2$500,500
Trading Phase
Total expenditure
Purchase stage
$513,163
 
Annual expenditure
Deposit
$0
Downpayment35%
$175,175
Final payment65%
$325,325
lawyer fee0.27%
$1,351
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,007
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,167,570
 
Annual expenditure
Test fee 3
$4,176,000
property tax2.00%
$10,010
insurance
$1,200
Property costs1.55%
$7,758
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,006
Property tax (each state is different, at the lowest rate)1.00%
$5,005
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,502
Annual total expenditure
$4,207,610
Annual total expenditure
3,530,564
Annual income
Value-added income
$10,010
Rental income
$30,030
Gross annual income
$40,040
Annual total income
$-4,167,570
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$10,010
Rental income
$30,030
Gross annual income
$40,040
This result is for reference only, please consult our consultant for the actual cost.
The Westminster348m2$507,400
Trading Phase
Total expenditure
Purchase stage
$520,179
 
Annual expenditure
Deposit
$0
Downpayment35%
$177,590
Final payment65%
$329,810
lawyer fee0.27%
$1,370
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,104
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,167,436
 
Annual expenditure
Test fee 3
$4,176,000
property tax2.00%
$10,148
insurance
$1,200
Property costs1.55%
$7,865
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,089
Property tax (each state is different, at the lowest rate)1.00%
$5,074
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,522
Annual total expenditure
$4,208,028
Annual total expenditure
3,578,829
Annual income
Value-added income
$10,148
Rental income
$30,444
Gross annual income
$40,592
Annual total income
$-4,167,436
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$10,148
Rental income
$30,444
Gross annual income
$40,592
This result is for reference only, please consult our consultant for the actual cost.
The Beresford411m2$551,500
Trading Phase
Total expenditure
Purchase stage
$565,015
 
Annual expenditure
Deposit
$0
Downpayment35%
$193,025
Final payment65%
$358,475
lawyer fee0.27%
$1,489
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,721
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,922,576
 
Annual expenditure
Test fee 3
$4,932,000
property tax2.00%
$11,030
insurance
$1,200
Property costs1.55%
$8,548
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,618
Property tax (each state is different, at the lowest rate)1.00%
$5,515
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,655
Annual total expenditure
$4,966,696
Annual total expenditure
3,887,304
Annual income
Value-added income
$11,030
Rental income
$33,090
Gross annual income
$44,120
Annual total income
$-4,922,576
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$11,030
Rental income
$33,090
Gross annual income
$44,120
This result is for reference only, please consult our consultant for the actual cost.
The Victoria411m2$556,490
Trading Phase
Total expenditure
Purchase stage
$570,089
 
Annual expenditure
Deposit
$0
Downpayment35%
$194,772
Final payment65%
$361,719
lawyer fee0.27%
$1,503
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,791
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,922,478
 
Annual expenditure
Test fee 3
$4,932,000
property tax2.00%
$11,130
insurance
$1,200
Property costs1.55%
$8,626
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,678
Property tax (each state is different, at the lowest rate)1.00%
$5,565
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,669
Annual total expenditure
$4,966,998
Annual total expenditure
3,922,212
Annual income
Value-added income
$11,130
Rental income
$33,389
Gross annual income
$44,519
Annual total income
$-4,922,478
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$11,130
Rental income
$33,389
Gross annual income
$44,519
This result is for reference only, please consult our consultant for the actual cost.
Years Working experiences
Good languages:
More about this property
Please enter your full name
Please enter your email
+86
Please enter your email
Request Details
Read disclaimer : www.ruk5c.com.cn is only acting as a information service partner for developers/agents/agencies of this real estate property providing online listing services and does not in any way facilitate and cannot be deemed to be facilitating sales between developers and the visitors/users of the website. The display of information on www.ruk5c.com.cn with respect to a developer/agent/agency or property does not guarantee the accuracy and completeness of the information. Before deciding to purchase or taking any other action, you are requested to exercise due caution and to independently validate and verify all information about the property.
  • 【学习时刻】全国政协文史与学习委员会副主任叶小文:做好知识分子工作要善于画出最大同心圆 2019-06-27
  • 自愿确定退休时间,并不等于公务员干到死。美国的公务员到期换工作很普遍。我国也有公务员任期规定。不干公务员,可以干别的工作,不退休。退休与公务员终身制不是一回事。 2019-06-27
  • 中美GDP的争夺战决定炒房也无人去管。房子用来住的,不是用来炒的根本无人落实。 2019-06-26
  • 手指活动不便有可能是“腱鞘炎”,应尽早干预 2019-06-26
  • 万科再启东方,十二境主题意境公园惊艳亮相 ——凤凰网房产北京 2019-06-25
  • 为人民谋幸福 奋力走好新时代长征路 2019-06-25
  • 哪儿有“反爆利法”?老板会制定吗? 2019-06-24
  • 常德市工农小学创新方法,有效提升家庭教育力—常德张新民.vip的博客—强国博客—人民网 2019-06-23
  • 冰岛主帅:球队已准备好与阿根廷的“最重要一战” 2019-06-22
  • 鼓励更多社会主体投身创新创业 2019-06-21
  • 树牢“四个意识” 扎实推进人大工作 2019-06-20
  • 我的·时尚家——爱依瑞斯2018品牌新思维暨新品发布会成功举办 2019-06-20
  • 北京国税局地税局合并为国家税务总局北京市税务局 2019-06-19
  • 证监会通报4宗新三板案件 数量接近2017年全年水平 2019-06-18
  • 扬州市市长朱民阳做客人民网 2019-06-17
  • 香港赛马会官方网合彩 福彩双色球的计算公式 快乐时时彩开奖查询结果 025期平码公式规律 浙江十一选五遗漏查询 中国体育14场胜负 国内nba比分总决赛 陕西11选5走势结果 青海快三开奖号 体育彩票销售提成 十一运夺金搜狐 精准一尾中特资料 陕西最近彩票大奖得主 休彩湖北11选5走势图 双色球基本走势图18期