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
+86 400-626-5916
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
$2M
2.5 who 3 lie 146m²
Down payment
¥200万
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
$2.57M
The Cambridge 238m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥257万
Guide price
$2.46M
The Stratford 239m²
Investment housing
Bathtub
Toilet
Stove
Down payment
¥246万
Guide price
$2.75M
The Lancaster 296m²
Investment housing
Bathtub
Toilet
Stove
Down payment
¥275万
Guide price
$3.31M
The Windsor 331m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥331万
Guide price
$3.46M
The The Fitzwilliam 348m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥346万
Guide price
$3.5M
The Westminster 348m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥350万
Guide price
$3.81M
The Beresford 411m²
Investment housing
Hot-water heater
Bathtub
Toilet
Stove
Down payment
¥381万
Guide price
$3.84M
The Victoria 411m²
Investment housing
Bathtub
Toilet
Stove
Down payment
¥384万
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 who 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
2,043,273
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
2,457,022
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
2,646,708
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
2,533,599
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
2,822,343
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
3,397,723
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
3,545,959
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
3,594,434
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
3,904,254
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
3,939,314
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.
More about this property
Please enter your full name
Please enter your email
+86
Please enter your email
Request Details
+86 400-626-5916
;