property in America for sale

Orlando, · Balmoral, the Olympic waterfront resort
(10) Beds
$289.9K~$556.49K
Home Buy America Property Orlando, Property Balmoral, the Olympic waterfront resort
Orlando, · Balmoral, the Olympic waterfront resort
Masters Dr, Haines City, FL 33844 USA
Vacation home Housing trust Charter
$289.9K~$556.49K
6%
Annual rental
It refers to the rental income is estimated by the city where the property is located. The estimated annual rental is for reference only.
2%
Prices increased
It refers to a comparison of house prices over the same period of last year. The estimated increase is for reference only.
35%
Down payment
It refers to the lowest down payment ratio for the property.
New House
Freehold property
Investment
More about this property
Please enter your full name
+86
  • +86 CN
  • +1 US
  • +1 CA
  • +61 AU
  • +64 NZ
  • +44 GB
  • +49 DE
  • +33 FR
  • +39 IT
  • +34 ES
  • +351 PT
  • +7 RU
  • +81 JP
  • +82 KR
  • +65 SG
  • +60 MY
  • +66 TH
  • +852 HK
  • +886 TW
  • +62 ID
  • +971 AE
Please enter your email
Request Details
Overview
Property Type -
House Type New House
Planning Area -
Total Floors -
Total Households 250
Number of Units -
Support Loans no
Years of property rights Freehold property
Opening Time 0000-00-00
Developer
Description
Translate to English
Show Original Content
Powered by Google Translate

全新的奥都水岸美丽湖景别墅社区位于佛罗里达州奥兰多市南部,3个大型天然湖泊及9个英式风格的大型公园/花园贯穿整个社区,由250户豪华独栋别墅和联排别墅组成的24小时私密安保社区。 您可以在社区会所享受度假村式的游泳池,让您尽情放松;您还可以畅玩小区水上乐园,划船,钓鱼,在社区内的天然湖泊里畅游水上。

More
Guide price
$2.01M
2.5 bath 3 lie 146m²
Down payment
¥201万
Repayment term
30 year
Interest Rate
65%
Guide price
$2.39M
The Berkeley 207m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥239万
Guide price
$2.58M
The Cambridge 238m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥258万
Guide price
$2.47M
The Stratford 239m²
Investment housing
Bathtub
Toilet
Stove
Down payment
¥247万
Guide price
$2.75M
The Lancaster 296m²
Investment housing
Bathtub
Toilet
Stove
Down payment
¥275万
Guide price
$3.32M
The Windsor 331m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥332万
Guide price
$3.47M
The The Fitzwilliam 348m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥347万
Guide price
$3.51M
The Westminster 348m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥351万
Guide price
$3.82M
The Beresford 411m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥382万
Guide price
$3.85M
The Victoria 411m²
Investment housing
Bathtub
Toilet
Stove
Down payment
¥385万
Neighborhood
Features
Translate to English
Show Original Content
Powered by Google Translate

全新的奥都水岸美丽湖景别墅社区位于佛罗里达州奥兰多市南部,3个大型天然湖泊及9个英式风格的大型公园https://uoolu-f2.uoolu.com/花园贯穿整个社区,由250户豪华独栋别墅和联排别墅组成的24小时私密安保社区。

您可以在社区会所享受度假村式的游泳池,让您尽情放松;您还可以畅玩小区水上乐园,划船,钓鱼,在社区内的天然湖泊里畅游水上。


项目特点:

开发商包租,轻松投资,最高包租3年,年化收益6%。

业主在享受365天租金收益后,还可以享有每年14天免费度假。

交通便捷,毗邻世界级主题乐园和国际机场。

奢华英式独栋别墅,私密安保社区,无敌自然景色、湖景景观,私家泳池。




项目由纽交所上市的著名酒店管理集团—Aston来负责管理,Aston拥有65年的公司历史,所有业主都可以入住,Aston旗下的任意一家酒店。奥都水岸以及Aston旗下的度假酒店,在全球众多知名度假胜地都保持着超高的好评及入住率,国内的携程、艺龙等网站就可以直接预订。


投资价值:

  • 保值增值:位置好,无论自住还是旅游,都非常便捷。

  • 全新独栋,保值增值

  • Aston管理,全球品牌推广,出租以及后期出售更有保障

  • 社区配套非常完善,除了会所还有8个主题乐园,最受欧美度假家庭的欢迎。

  • 可选包租,投资回报稳定。6%每年净租金收益。

  • 成熟的贷款操作,利用银行杠杆投资


投资建议:

  • 整个社区的所有联排已在英国销售一空。

  • 所有独栋有几套样板房,样板房是开发商直接回租,而且样板房保养好,装修都是升级过的,最为划算。

  • 关键是新盘新项目,绝对的价格优势,每一期都会涨价。像奥都水郡一样。


主力户型:3卧2.5卫,4卧3卫,5卧4.5卫,6卧5.5卫,8卧6.5卫,送车库


3卧2.5卫户型图


外观效果图


温馨的卧室

开发商包租,轻松投资,最高包租3年,年化收益6%。

奥都水岸位于佛州中部的奥兰多,交通便捷,紧邻4号州际公路和27号高速公路。


临近主题公园:距离迪士尼乐园、海洋世界、环球影城、水上乐园、乐高乐园、世界级高尔夫球场仅10-30分钟车程。



项目周边高尔夫球场遍布,35分钟车程内有100个高尔夫球场。



2-5分钟车程可达众多大型购物广场,知名餐厅,医疗设施等应有尽有。


社区配套:会所包含24小时物业办公室、泳池、健身中心、球场、家庭娱乐室、餐厅、酒吧等设施。

小区泳池:



儿童乐园:

See more features
Investment evaluation
2.5 bath 3 lie146m²$289,900
Trading Phase
Total expenditure
Purchase stage
$295,698
 
Annual expenditure
Deposit
$0
Downpayment35%
$101,465
Final payment65%
$188,435
Delivery fee2%
$5,798
Holding phase
RevenueRevenue
First year
$18,743
 
Annual expenditure
property tax1.3%
$3,769
CPA tax return
$200
FLOWER
$480
Annual total expenditure
$4,449
Annual total expenditure
2,046,230
Annual income
Value-added income
$5,798
Rental income
$17,394
Gross annual income
$23,192
Annual total income
$18,743
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$5,798
Rental income
$17,394
Gross annual income
$23,192
This result is for reference only, please consult our consultant for the actual cost.
The Berkeley207m²$345,500
Trading Phase
Total expenditure
Purchase stage
$355,575
 
Annual expenditure
Deposit
$0
Downpayment35%
$120,925
Final payment65%
$224,575
lawyer fee0.27%
$933
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$4,837
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-2,478,593
 
Annual expenditure
Test fee 3
$2,484,000
property tax2.00%
$6,910
insurance
$1,200
Property costs1.55%
$5,355
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,146
Property tax (each state is different, at the lowest rate)1.00%
$3,455
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,037
Annual total expenditure
$2,506,233
Annual total expenditure
2,460,578
Annual income
Value-added income
$6,910
Rental income
$20,730
Gross annual income
$27,640
Annual total income
$-2,478,593
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$6,910
Rental income
$20,730
Gross annual income
$27,640
This result is for reference only, please consult our consultant for the actual cost.
The Cambridge238m²$372,500
Trading Phase
Total expenditure
Purchase stage
$383,026
 
Annual expenditure
Deposit
$0
Downpayment35%
$130,375
Final payment65%
$242,125
lawyer fee0.27%
$1,006
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$5,215
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-2,850,066
 
Annual expenditure
Test fee 3
$2,856,000
property tax2.00%
$7,450
insurance
$1,200
Property costs1.55%
$5,774
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,470
Property tax (each state is different, at the lowest rate)1.00%
$3,725
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,118
Annual total expenditure
$2,879,866
Annual total expenditure
2,650,538
Annual income
Value-added income
$7,450
Rental income
$22,350
Gross annual income
$29,800
Annual total income
$-2,850,066
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$7,450
Rental income
$22,350
Gross annual income
$29,800
This result is for reference only, please consult our consultant for the actual cost.
The Stratford239m²$356,400
Trading Phase
Total expenditure
Purchase stage
$366,657
 
Annual expenditure
Deposit
$0
Downpayment35%
$124,740
Final payment65%
$231,660
lawyer fee0.27%
$962
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$4,990
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-2,862,380
 
Annual expenditure
Test fee 3
$2,868,000
property tax2.00%
$7,128
insurance
$1,200
Property costs1.55%
$5,524
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,277
Property tax (each state is different, at the lowest rate)1.00%
$3,564
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,069
Annual total expenditure
$2,890,892
Annual total expenditure
2,537,266
Annual income
Value-added income
$7,128
Rental income
$21,384
Gross annual income
$28,512
Annual total income
$-2,862,380
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$7,128
Rental income
$21,384
Gross annual income
$28,512
This result is for reference only, please consult our consultant for the actual cost.
The Lancaster296m²$397,500
Trading Phase
Total expenditure
Purchase stage
$408,443
 
Annual expenditure
Deposit
$0
Downpayment35%
$139,125
Final payment65%
$258,375
lawyer fee0.27%
$1,073
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$5,565
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-3,545,579
 
Annual expenditure
Test fee 3
$3,552,000
property tax2.00%
$7,950
insurance
$1,200
Property costs1.55%
$6,161
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$4,770
Property tax (each state is different, at the lowest rate)1.00%
$3,975
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,193
Annual total expenditure
$3,577,379
Annual total expenditure
2,826,427
Annual income
Value-added income
$7,950
Rental income
$23,850
Gross annual income
$31,800
Annual total income
$-3,545,579
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$7,950
Rental income
$23,850
Gross annual income
$31,800
This result is for reference only, please consult our consultant for the actual cost.
The Windsor331m²$479,400
Trading Phase
Total expenditure
Purchase stage
$491,711
 
Annual expenditure
Deposit
$0
Downpayment35%
$167,790
Final payment65%
$311,610
lawyer fee0.27%
$1,294
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$6,712
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-3,963,982
 
Annual expenditure
Test fee 3
$3,972,000
property tax2.00%
$9,588
insurance
$1,200
Property costs1.55%
$7,431
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$5,753
Property tax (each state is different, at the lowest rate)1.00%
$4,794
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,438
Annual total expenditure
$4,002,334
Annual total expenditure
3,402,640
Annual income
Value-added income
$9,588
Rental income
$28,764
Gross annual income
$38,352
Annual total income
$-3,963,982
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$9,588
Rental income
$28,764
Gross annual income
$38,352
This result is for reference only, please consult our consultant for the actual cost.
The The Fitzwilliam348m²$500,500
Trading Phase
Total expenditure
Purchase stage
$513,163
 
Annual expenditure
Deposit
$0
Downpayment35%
$175,175
Final payment65%
$325,325
lawyer fee0.27%
$1,351
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,007
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,167,570
 
Annual expenditure
Test fee 3
$4,176,000
property tax2.00%
$10,010
insurance
$1,200
Property costs1.55%
$7,758
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,006
Property tax (each state is different, at the lowest rate)1.00%
$5,005
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,502
Annual total expenditure
$4,207,610
Annual total expenditure
3,551,090
Annual income
Value-added income
$10,010
Rental income
$30,030
Gross annual income
$40,040
Annual total income
$-4,167,570
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$10,010
Rental income
$30,030
Gross annual income
$40,040
This result is for reference only, please consult our consultant for the actual cost.
The Westminster348m²$507,400
Trading Phase
Total expenditure
Purchase stage
$520,179
 
Annual expenditure
Deposit
$0
Downpayment35%
$177,590
Final payment65%
$329,810
lawyer fee0.27%
$1,370
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,104
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,167,436
 
Annual expenditure
Test fee 3
$4,176,000
property tax2.00%
$10,148
insurance
$1,200
Property costs1.55%
$7,865
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,089
Property tax (each state is different, at the lowest rate)1.00%
$5,074
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,522
Annual total expenditure
$4,208,028
Annual total expenditure
3,599,636
Annual income
Value-added income
$10,148
Rental income
$30,444
Gross annual income
$40,592
Annual total income
$-4,167,436
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$10,148
Rental income
$30,444
Gross annual income
$40,592
This result is for reference only, please consult our consultant for the actual cost.
The Beresford411m²$551,500
Trading Phase
Total expenditure
Purchase stage
$565,015
 
Annual expenditure
Deposit
$0
Downpayment35%
$193,025
Final payment65%
$358,475
lawyer fee0.27%
$1,489
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,721
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,922,576
 
Annual expenditure
Test fee 3
$4,932,000
property tax2.00%
$11,030
insurance
$1,200
Property costs1.55%
$8,548
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,618
Property tax (each state is different, at the lowest rate)1.00%
$5,515
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,655
Annual total expenditure
$4,966,696
Annual total expenditure
3,909,904
Annual income
Value-added income
$11,030
Rental income
$33,090
Gross annual income
$44,120
Annual total income
$-4,922,576
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$11,030
Rental income
$33,090
Gross annual income
$44,120
This result is for reference only, please consult our consultant for the actual cost.
The Victoria411m²$556,490
Trading Phase
Total expenditure
Purchase stage
$570,089
 
Annual expenditure
Deposit
$0
Downpayment35%
$194,772
Final payment65%
$361,719
lawyer fee0.27%
$1,503
Housing valuation fee
$350
House inspection fee
$400
Third party notary company fee
$900
Property transfer fee
$450
Notary fees
$85
Registration fee
$90
property tax1.40%
$7,791
Attorney fee (at the lowest fee)
$500
Housing estimate (at minimum cost)
$200
House inspection fee (at the lowest cost)
$300
Third-party fair company fee (minimum fee)
$600
Property transfer fee
$300
Fair fee (minimum cost)
$50
Registration fee (minimum fee)
$80
Holding phase
RevenueRevenue
First year
$-4,922,478
 
Annual expenditure
Test fee 3
$4,932,000
property tax2.00%
$11,130
insurance
$1,200
Property costs1.55%
$8,626
Capital gains tax
$20
Personal Income Tax
$10
Fixed assets tax1.20%
$6,678
Property tax (each state is different, at the lowest rate)1.00%
$5,565
insurance
$100
Property fee (related to the type of property, minimum ratio)0.30%
$1,669
Annual total expenditure
$4,966,998
Annual total expenditure
3,945,015
Annual income
Value-added income
$11,130
Rental income
$33,389
Gross annual income
$44,519
Annual total income
$-4,922,478
This result is for reference only, please consult our consultant for the actual cost.
Down Payment(%)
35.00%
Interest Rate
5.25%
Loan ratio
65%
repayment term
30年
Trading Phase
Total expenditure
Purchase stage
$131,361
 
Annual expenditure
Deposit
$30,000
Downpayment35%
$90,965
Delivery fee4%
$10,396
Holding phase
Revenue
First year
$10,264
 
Annual expenditure
Loan principal
$8,663
Interest on loans
$8,869
property tax1.3%
$3,379
FLOWER
$480
CPA tax return
$200
Annual total expenditure
$21,591
Annual income
Value-added income
$11,130
Rental income
$33,389
Gross annual income
$44,519
This result is for reference only, please consult our consultant for the actual cost.
Years Working experiences
Good languages:
More about this property
Please enter your full name
Please enter your email
+86
Please enter your email
Request Details
Read disclaimer : Uoolu.com is only acting as a information service partner for developers/agents/agencies of this real estate property providing online listing services and does not in any way facilitate and cannot be deemed to be facilitating sales between developers and the visitors/users of the website. The display of information on Uoolu.com with respect to a developer/agent/agency or property does not guarantee the accuracy and completeness of the information. Before deciding to purchase or taking any other action, you are requested to exercise due caution and to independently validate and verify all information about the property.