Property Price

700,000

Cash Downpayment

280,000

Stamp Duty

15,600

ABSD

49,000

Total Cash Upfront

344,600

4% Invest opportunity cost

$　　　　　　　　　　　 1,149

Rental Yeild

3.40%

Rental

1,983

Anual Value

23,800

Property Tax (mthly)

198

Rental Income Tax (mthly)

228

Mortgage

420,000

Interest Rate

1.50%

Monthly Installment

$1,450

Installment Interest (avg 5 yrs)

$490

Condo Management Fee

210

Sell - Agent Fee (amot in 5 yr)

175

Total Cost per month

2,450

Total Profit

(467)

Ppty Invest Return

2.37%