Yuetai The Garden Real Estate sale in Cambodia -compass.com.kh

Compass Real Estate > Cambodia new projects > Yuetai The Garden > Layout

Studio

One Bedroom

Two Bedroom

Three Bedroom

View photo

Properties

1Bath On sale Apartments

$64.35K /Unit

Unit Price：$1,600/㎡

Get discount

Area：40.22㎡
Decoration：Exquisite
Living room：1
Bathroom：1

Sky Bar

Garden

Sauna

Swimming Pool

Gym

Preferred Agent

COMPASS CUSTOMER SERVICE

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$70,426 USD	¥513,300 RMB
Annual Expenditure
Deposit	$3,000	¥21,900
30% Payment (Down payment)	$19,306	¥140,700
10% Payment (Pay after 1 month)	$6,435	¥46,900
40% Payment (Pay quarterly)	$25,741	¥187,600
20% Payment (Pay at Delivery time)	$12,870	¥93,800
4.00% Transaction tax	$2,574	¥18,800
$500 Payment (Transfer fee)	$500	¥3,600

Holding session

Revenue (First year)	$10,328 USD	¥75,200 RMB
Annual income
Value-added income	$5,148	¥37,500
Rental income	$6,435	¥46,900
Annual income	$11,583	¥84,400
Annual Expenditure
Common charge	$290	¥2,111
Rent income tax	$901	¥6,600
Property tax	$64	¥500

View photo

Properties

1Bed 1Bath On sale Apartments

$120.46K /Unit

Unit Price：$1,600/㎡

Get discount

Area：75.29㎡
Bedroom：1
Decoration：Exquisite
Living room：1
Bathroom：1

Sky Bar

Garden

Sauna

Swimming Pool

Gym

Preferred Agent

COMPASS CUSTOMER SERVICE

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$128,783 USD	¥938,800 RMB
Annual Expenditure
Deposit	$3,000	¥21,900
30% Payment (Down payment)	$36,139	¥263,500
10% Payment (Pay after 1 month)	$12,046	¥87,800
40% Payment (Pay quarterly)	$48,186	¥351,300
20% Payment (Pay at Delivery time)	$24,093	¥175,600
4.00% Transaction tax	$4,819	¥35,100
$500 Payment (Transfer fee)	$500	¥3,600

Holding session

Revenue (First year)	$19,335 USD	¥140,900 RMB
Annual income
Value-added income	$9,637	¥70,300
Rental income	$12,046	¥87,800
Annual income	$21,683	¥158,100
Annual Expenditure
Common charge	$542	¥3,952
Rent income tax	$1,686	¥12,300
Property tax	$120	¥900

View photo

Properties

2Bed 2Bath On sale Apartments

$134.14K /Unit

Unit Price：$1,600/㎡

Get discount

Area：83.84㎡
Bedroom：2
Decoration：Exquisite
Living room：1
Bathroom：2

Sky Bar

Garden

Sauna

Swimming Pool

Gym

Preferred Agent

COMPASS CUSTOMER SERVICE

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$143,010 USD	¥1,042,600 RMB
Annual Expenditure
Deposit	$3,000	¥21,900
30% Payment (Down payment)	$40,243	¥293,400
10% Payment (Pay after 1 month)	$13,414	¥97,800
40% Payment (Pay quarterly)	$53,658	¥391,200
20% Payment (Pay at Delivery time)	$26,829	¥195,600
4.00% Transaction tax	$5,366	¥39,100
$500 Payment (Transfer fee)	$500	¥3,600

Holding session

Revenue (First year)	$21,530 USD	¥156,900 RMB
Annual income
Value-added income	$10,732	¥78,200
Rental income	$13,414	¥97,800
Annual income	$24,146	¥176,000
Annual Expenditure
Common charge	$604	¥4,401
Rent income tax	$1,878	¥13,700
Property tax	$134	¥1,000

View photo

Properties

2Bed 2Bath On sale Apartments

$155.74K /Unit

Unit Price：$1,600/㎡

Get discount

Area：97.34㎡
Bedroom：2
Decoration：Exquisite
Living room：1
Bathroom：2

Sky Bar

Garden

Sauna

Swimming Pool

Gym

Preferred Agent

COMPASS CUSTOMER SERVICE

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$165,474 USD	¥1,206,300 RMB
Annual Expenditure
Deposit	$3,000	¥21,900
30% Payment (Down payment)	$46,723	¥340,600
10% Payment (Pay after 1 month)	$15,574	¥113,500
40% Payment (Pay quarterly)	$62,298	¥454,200
20% Payment (Pay at Delivery time)	$31,149	¥227,100
4.00% Transaction tax	$6,230	¥45,400
$500 Payment (Transfer fee)	$500	¥3,600

Holding session

Revenue (First year)	$24,997 USD	¥182,200 RMB
Annual income
Value-added income	$12,460	¥90,800
Rental income	$15,574	¥113,500
Annual income	$28,034	¥204,300
Annual Expenditure
Common charge	$701	¥5,109
Rent income tax	$2,180	¥15,900
Property tax	$156	¥1,100

View photo

Properties

3Bed 2Bath Apartments

$179.92K /Unit

Unit Price：$1,600/㎡

Get discount

Area：112.45㎡
Bedroom：3
Decoration：Exquisite
Living room：1
Bathroom：2

Sky Bar

Garden

Sauna

Swimming Pool

Gym

Preferred Agent

COMPASS CUSTOMER SERVICE

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$190,617 USD	¥1,389,600 RMB
Annual Expenditure
Deposit	$3,000	¥21,900
30% Payment (Down payment)	$53,976	¥393,500
10% Payment (Pay after 1 month)	$17,992	¥131,200
40% Payment (Pay quarterly)	$71,968	¥524,600
20% Payment (Pay at Delivery time)	$35,984	¥262,300
4.00% Transaction tax	$7,197	¥52,500
$500 Payment (Transfer fee)	$500	¥3,600

Holding session

Revenue (First year)	$28,877 USD	¥210,500 RMB
Annual income
Value-added income	$14,394	¥104,900
Rental income	$17,992	¥131,200
Annual income	$32,386	¥236,100
Annual Expenditure
Common charge	$810	¥5,902
Rent income tax	$2,519	¥18,400
Property tax	$180	¥1,300