ESTIMATED RENTAL RETURN
Type Size Net
Selling Price
Master Bed 2 Bed 3 Total ROI (based
on net price)
Installment (35yrs,
90%,4.8%)
M/Fees + S/Funds
Balance Yearly
Payment
Yearly Appreciati
on (5%) Profit
Type A1 739 369,360 1200 600 - 1800 5.80% 1,721 203 -124 -1,488
18,468 16,980
Type A2 1077 558,720 1200 650 500 2350 5.00% 2,750 297 -697
-8,412 27,936 19,524
Type A 1816 860,880 1400 1000 700 3100 4.30% 4,500 499 -1899
-22,788 43,044 20,256
Type B 1596 782,680 1200 700 700 2600 4% 4,100 439 -1939 -23,268
39,134 15,866
Type C 932 504,720 1200 700 - 1900 4.50% 2,500 256 -856 -10,272
25,236 14,964
Type D 952 504,720 1200 700 - 1900 4.50% 2,500 262 -862 -10,344
25,236 14,892
