• 三部门联合督查  规范校外培训:家长焦虑如何化解 2019-04-20
  • 一语惊坛(6月11日):携手创造上海合作组织更加光明的美好未来 2019-04-20
  • 你谈共产主义,全论坛人都笑了![大笑] 2019-04-19
  • 我看“支付宝回收垃圾”这件事不错,应该支持。[微笑][微笑] 首先是提高的回收效率,其次便于集中处理旧物品,防止污染有利。 2019-04-19
  • 第530期:为何吃新鲜蔬果能抗肿瘤、强免疫……?因为有“它”! 2019-04-13
  • 美国发起贸易战,我们要让世界知道美元、美债并不可靠 2019-04-13
  • 广州市荔湾区出台人才鼓励政策:杰出人才购房补贴50万元 ——凤凰网房产北京 2019-04-12
  • 92岁大爷成网红:每天直播唱歌 2019-04-04
  • 没考上?没关系。其它学校也能培养建设国家的人才,清华只是名气大点。 2019-04-04
  • 朔州启动桑干河“清河行动” 2019-04-04
  • 当前金融市场流动性合理稳定 2019-04-02
  • 梁家成Kent S Leung 亮相上合组织国家电影节开幕式 2019-04-01
  • 望海楼:“五大观念”的时代价值 2019-03-28
  • 鄱阳湖花海:文明仍应成为最美风景 2019-03-19
  • 摄艳|花开红树乱莺啼 白鹭相亲相爱嬉戏忙 2019-03-17
  • 中国山西福彩快乐十分: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
    +86 400-626-5916
    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

    山西快乐十分钟 www.kswn.net 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
    $1.95M
    2.5 bath 3 lie 146m2
    Down payment
    ¥195万
    Repayment term
    30 year
    Interest Rate
    65%
    Guide price
    $2.32M
    The Berkeley 207m2
    Investment housing
    Hot-water heater
    Bathtub
    Toilet
    Stove
    Down payment
    ¥232万
    Guide price
    $2.5M
    The Cambridge 238m2
    Investment housing
    Hot-water heater
    Bathtub
    Toilet
    Stove
    Down payment
    ¥250万
    Guide price
    $2.39M
    The Stratford 239m2
    Investment housing
    Bathtub
    Toilet
    Stove
    Down payment
    ¥239万
    Guide price
    $2.67M
    The Lancaster 296m2
    Investment housing
    Bathtub
    Toilet
    Stove
    Down payment
    ¥267万
    Guide price
    $3.22M
    The Windsor 331m2
    Investment housing
    Hot-water heater
    Bathtub
    Toilet
    Stove
    Down payment
    ¥322万
    Guide price
    $3.36M
    The The Fitzwilliam 348m2
    Investment housing
    Hot-water heater
    Bathtub
    Toilet
    Stove
    Down payment
    ¥336万
    Guide price
    $3.41M
    The Westminster 348m2
    Investment housing
    Hot-water heater
    Bathtub
    Toilet
    Stove
    Down payment
    ¥341万
    Guide price
    $3.71M
    The Beresford 411m2
    Investment housing
    Hot-water heater
    Bathtub
    Toilet
    Stove
    Down payment
    ¥371万
    Guide price
    $3.74M
    The Victoria 411m2
    Investment housing
    Bathtub
    Toilet
    Stove
    Down payment
    ¥374万
    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
    1,987,091
    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
    2,389,463
    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
    2,573,933
    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
    2,463,934
    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
    2,744,739
    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
    3,304,298
    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
    3,448,458
    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
    3,495,600
    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
    3,796,901
    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
    3,830,997
    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.
    More about this property
    Please enter your full name
    Please enter your email
    +86
    Please enter your email
    Request Details
    +86 400-626-5916
    ;
  • 三部门联合督查  规范校外培训:家长焦虑如何化解 2019-04-20
  • 一语惊坛(6月11日):携手创造上海合作组织更加光明的美好未来 2019-04-20
  • 你谈共产主义,全论坛人都笑了![大笑] 2019-04-19
  • 我看“支付宝回收垃圾”这件事不错,应该支持。[微笑][微笑] 首先是提高的回收效率,其次便于集中处理旧物品,防止污染有利。 2019-04-19
  • 第530期:为何吃新鲜蔬果能抗肿瘤、强免疫……?因为有“它”! 2019-04-13
  • 美国发起贸易战,我们要让世界知道美元、美债并不可靠 2019-04-13
  • 广州市荔湾区出台人才鼓励政策:杰出人才购房补贴50万元 ——凤凰网房产北京 2019-04-12
  • 92岁大爷成网红:每天直播唱歌 2019-04-04
  • 没考上?没关系。其它学校也能培养建设国家的人才,清华只是名气大点。 2019-04-04
  • 朔州启动桑干河“清河行动” 2019-04-04
  • 当前金融市场流动性合理稳定 2019-04-02
  • 梁家成Kent S Leung 亮相上合组织国家电影节开幕式 2019-04-01
  • 望海楼:“五大观念”的时代价值 2019-03-28
  • 鄱阳湖花海:文明仍应成为最美风景 2019-03-19
  • 摄艳|花开红树乱莺啼 白鹭相亲相爱嬉戏忙 2019-03-17