STAR BAY Real Estate sale in Cambodia -compass.com.kh

Compass Real Estate > Cambodia new projects > STAR BAY > Layout

type A1, 1 bedroom, 53.68m2

A3, Studio Room, 32.61m2

A2, 1 bedroom, 69.24m2

A7, 1 bedroom,66.52 m2

View photo

Star Bay, A1, One bedroom, one living room, rounded balcony, beautiful apartment, very artistic style

Properties

1Bed 1Bath On sale Apartments

$150.32K /Unit

Unit Price：$2,800/㎡

Get discount

Area：53.68㎡
Bedroom：1
Decoration：Exquisite
Living room：1
Bathroom：1

Sky Bar

Garden

Swimming Pool

Gym

Preferred Agent

Kang Shin

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$158,317 USD	¥1,148,000 RMB
Annual Expenditure
Deposit	$2,000	¥14,500
30% Payment (Down payment)	$45,091	¥326,900
15% Payment (Pay after 3 months)	$22,546	¥163,500
15% Payment (Pay after 6 months)	$22,546	¥163,500
15% Payment (Pay after 9 months)	$22,546	¥163,500
15% Payment (Pay after 1 year)	$22,546	¥163,500
10% Payment (Pay at Delivery time)	$15,030	¥109,000
4.00% Transaction tax	$6,012	¥43,600

Holding session

Revenue (First year)	$22,945 USD	¥166,400 RMB
Annual income
Value-added income	$13,527	¥98,100
Rental income	$12,024	¥87,200
Annual income	$25,551	¥185,300
Annual Expenditure
Common charge	$773	¥5,604
Rent income tax	$1,683	¥12,200
Property tax	$150	¥1,100

View photo

Star Bay, A3, Studio Room, 1 bathroom, 32.61m2

Properties

1Bed 1Bath On sale Apartments

$85.42K /Unit

Unit Price：$2,619/㎡

Get discount

Area：32.61㎡
Bedroom：1
Decoration：Exquisite
Bathroom：1

Sky Bar

Garden

Swimming Pool

Gym

Preferred Agent

Kang Shin

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$90,823 USD	¥658,600 RMB
Annual Expenditure
Deposit	$2,000	¥14,500
30% Payment (Down payment)	$25,622	¥185,800
15% Payment (Pay after 3 months)	$12,811	¥92,900
15% Payment (Pay after 6 months)	$12,811	¥92,900
15% Payment (Pay after 9 months)	$12,811	¥92,900
15% Payment (Pay after 1 year)	$12,811	¥92,900
10% Payment (Pay at Delivery time)	$8,541	¥61,900
4.00% Transaction tax	$3,416	¥24,800

Holding session

Revenue (First year)	$13,007 USD	¥94,300 RMB
Annual income
Value-added income	$7,687	¥55,700
Rental income	$6,832	¥49,500
Annual income	$14,519	¥105,200
Annual Expenditure
Common charge	$470	¥3,404
Rent income tax	$957	¥6,900
Property tax	$85	¥600

View photo

Star Bay, A2, 1 bedroom, 1bathroom, 1 living room, 69.24m2

Properties

1Bed 1Bath Apartments

$165.53K /Unit

Unit Price：$2,391/㎡

Get discount

Area：69.24㎡
Bedroom：1
Decoration：Exquisite
Living room：1
Bathroom：1

Sky Bar

Garden

Swimming Pool

Gym

Preferred Agent

Kang Shin

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$174,175 USD	¥1,262,600 RMB
Annual Expenditure
Deposit	$2,000	¥14,500
30% Payment (Down payment)	$49,666	¥360,100
15% Payment (Pay after 3 months)	$24,833	¥180,000
15% Payment (Pay after 6 months)	$24,833	¥180,000
15% Payment (Pay after 9 months)	$24,833	¥180,000
15% Payment (Pay after 1 year)	$24,833	¥180,000
10% Payment (Pay at Delivery time)	$16,555	¥120,000
4.00% Transaction tax	$6,622	¥48,000

Holding session

Revenue (First year)	$25,127 USD	¥182,200 RMB
Annual income
Value-added income	$14,900	¥108,000
Rental income	$13,244	¥96,000
Annual income	$28,144	¥204,000
Annual Expenditure
Common charge	$997	¥7,229
Rent income tax	$1,854	¥13,400
Property tax	$166	¥1,200

View photo

Star Bay, A7, 1 bedroom, 1 bathroom, 1 living room, 66.52 m2

Properties

1Bed 1Bath Apartments

$139.24K /Unit

Unit Price：$2,093/㎡

Get discount

Area：66.52㎡
Bedroom：1
Decoration：Exquisite
Living room：1
Bathroom：1

Sky Bar

Garden

Swimming Pool

Gym

Preferred Agent

Kang Shin

7/24 online service

Chat now

Scan to call

Trading session

Total expenditure (Purchase stage)	$146,796 USD	¥1,064,200 RMB
Annual Expenditure
Deposit	$2,000	¥14,500
30% Payment (Down payment)	$41,768	¥302,800
15% Payment (Pay after 3 months)	$20,884	¥151,400
15% Payment (Pay after 6 months)	$20,884	¥151,400
15% Payment (Pay after 9 months)	$20,884	¥151,400
15% Payment (Pay after 1 year)	$20,884	¥151,400
10% Payment (Pay at Delivery time)	$13,923	¥100,900
4.00% Transaction tax	$5,569	¥40,400

Holding session

Revenue (First year)	$21,012 USD	¥152,400 RMB
Annual income
Value-added income	$12,530	¥90,800
Rental income	$11,138	¥80,800
Annual income	$23,668	¥171,600
Annual Expenditure
Common charge	$958	¥6,945
Rent income tax	$1,559	¥11,300
Property tax	$139	¥1,000