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
算得对不对不敢说,考虑到有时没有租户的问题?有的租户不付或者少付房租的问题?每过几年要交一大笔额外维修费用的问题,还有一些小的东西坏了,房主需要解决的问题,加上你的时间成本,都好好算算.
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?