chinainvestor
新手上路
- 注册
- 2015-07-27
- 消息
- 93
- 荣誉分数
- 3
- 声望点数
- 18
我今天做了一下简单计算,发现就连最便宜,最好出租的downtown 一居室,如果贷款10万 (3% rate, 25 yr amortization),居然年收益才1.6%! 对,你没有看错,1.6%!!!
Condo + parking purchase price: $385k
Downpay: $285k
Land transfer fee:3,475
Legal fee: 2,000
GST/PT: 50,050
Total cash-out at purchase: $340525
Monthly Rent income: 1400
Monthly Parking rent income: 200
Total yearly income: 19200
Monthly mortgage: 474
Monthly Condo fee: 300
Monthly Property Tax:321
Monthly property insurance: 39
Total yearly cost: 13600
ROI: (19200-13600)/ 340525=1.64%!!!!!!
如果换成50万的2局,年回报率更是-2%!!没错,你没看错,是负的2%!!!!
这是怎么样奇葩的市场啊!!!!
哪位看看哪的income没有算?或者哪的cost算高了?
Condo + parking purchase price: $385k
Downpay: $285k
Land transfer fee:3,475
Legal fee: 2,000
GST/PT: 50,050
Total cash-out at purchase: $340525
Monthly Rent income: 1400
Monthly Parking rent income: 200
Total yearly income: 19200
Monthly mortgage: 474
Monthly Condo fee: 300
Monthly Property Tax:321
Monthly property insurance: 39
Total yearly cost: 13600
ROI: (19200-13600)/ 340525=1.64%!!!!!!
如果换成50万的2局,年回报率更是-2%!!没错,你没看错,是负的2%!!!!
这是怎么样奇葩的市场啊!!!!
哪位看看哪的income没有算?或者哪的cost算高了?