Star Bay, A1, One bedroom, one living room, rounded balcony, beautiful apartment, very artistic style
Kang Shin
7/24 online service
Total expenditure (Purchase stage) |
$158,317 USD |
¥1,149,400 RMB |
Annual Expenditure | ||
Deposit |
$2,000 |
¥14,500 |
30% Payment (Down payment) |
$45,091 |
¥327,400 |
15% Payment (Pay after 3 months) |
$22,546 |
¥163,700 |
15% Payment (Pay after 6 months) |
$22,546 |
¥163,700 |
15% Payment (Pay after 9 months) |
$22,546 |
¥163,700 |
15% Payment (Pay after 1 year) |
$22,546 |
¥163,700 |
10% Payment (Pay at Delivery time) |
$15,030 |
¥109,100 |
4.00% Transaction tax |
$6,012 |
¥43,600 |
Revenue (First year) |
$22,945 USD |
¥166,600 RMB |
Annual income | ||
Value-added income |
$13,527 |
¥98,200 |
Rental income |
$12,024 |
¥87,300 |
Annual income |
$25,551 |
¥185,500 |
Annual Expenditure | ||
Common charge |
$773 |
¥5,612 |
Rent income tax |
$1,683 |
¥12,200 |
Property tax |
$150 |
¥1,100 |
Kang Shin
7/24 online service
Total expenditure (Purchase stage) |
$90,823 USD |
¥659,300 RMB |
Annual Expenditure | ||
Deposit |
$2,000 |
¥14,500 |
30% Payment (Down payment) |
$25,622 |
¥186,000 |
15% Payment (Pay after 3 months) |
$12,811 |
¥93,000 |
15% Payment (Pay after 6 months) |
$12,811 |
¥93,000 |
15% Payment (Pay after 9 months) |
$12,811 |
¥93,000 |
15% Payment (Pay after 1 year) |
$12,811 |
¥93,000 |
10% Payment (Pay at Delivery time) |
$8,541 |
¥62,000 |
4.00% Transaction tax |
$3,416 |
¥24,800 |
Revenue (First year) |
$13,007 USD |
¥94,500 RMB |
Annual income | ||
Value-added income |
$7,687 |
¥55,800 |
Rental income |
$6,832 |
¥49,600 |
Annual income |
$14,519 |
¥105,400 |
Annual Expenditure | ||
Common charge |
$470 |
¥3,409 |
Rent income tax |
$957 |
¥6,900 |
Property tax |
$85 |
¥600 |
Kang Shin
7/24 online service
Total expenditure (Purchase stage) |
$174,175 USD |
¥1,264,600 RMB |
Annual Expenditure | ||
Deposit |
$2,000 |
¥14,500 |
30% Payment (Down payment) |
$49,666 |
¥360,600 |
15% Payment (Pay after 3 months) |
$24,833 |
¥180,300 |
15% Payment (Pay after 6 months) |
$24,833 |
¥180,300 |
15% Payment (Pay after 9 months) |
$24,833 |
¥180,300 |
15% Payment (Pay after 1 year) |
$24,833 |
¥180,300 |
10% Payment (Pay at Delivery time) |
$16,555 |
¥120,200 |
4.00% Transaction tax |
$6,622 |
¥48,100 |
Revenue (First year) |
$25,127 USD |
¥182,500 RMB |
Annual income | ||
Value-added income |
$14,900 |
¥108,200 |
Rental income |
$13,244 |
¥96,200 |
Annual income |
$28,144 |
¥204,400 |
Annual Expenditure | ||
Common charge |
$997 |
¥7,239 |
Rent income tax |
$1,854 |
¥13,500 |
Property tax |
$166 |
¥1,200 |
Kang Shin
7/24 online service
Total expenditure (Purchase stage) |
$146,796 USD |
¥1,065,600 RMB |
Annual Expenditure | ||
Deposit |
$2,000 |
¥14,500 |
30% Payment (Down payment) |
$41,768 |
¥303,200 |
15% Payment (Pay after 3 months) |
$20,884 |
¥151,600 |
15% Payment (Pay after 6 months) |
$20,884 |
¥151,600 |
15% Payment (Pay after 9 months) |
$20,884 |
¥151,600 |
15% Payment (Pay after 1 year) |
$20,884 |
¥151,600 |
10% Payment (Pay at Delivery time) |
$13,923 |
¥101,100 |
4.00% Transaction tax |
$5,569 |
¥40,400 |
Revenue (First year) |
$21,012 USD |
¥152,600 RMB |
Annual income | ||
Value-added income |
$12,530 |
¥91,000 |
Rental income |
$11,138 |
¥80,900 |
Annual income |
$23,668 |
¥171,900 |
Annual Expenditure | ||
Common charge |
$958 |
¥6,954 |
Rent income tax |
$1,559 |
¥11,300 |
Property tax |
$139 |
¥1,000 |
()
Application has been successfully submitted
we will contact you soon, please pay attention
Call:+855 66300666
+855 (0) 23222206 (CN/EN/KH)
+86 023 67480241 (CN)
+855 (0) 66400666 (CN/EN/KH)