Dallas Brooklyn | ||
---|---|---|
Unit Type | 4 Bedrooms + 2.5 Bathrooms | |
Area | 1800sqft | |
Purchase Time | 2017year | |
Exit Time | 2022year | |
Holding Period | 5 Years (2 Years Construction + 3 Years Lease) | |
USD Pricing | CNY Pricing | |
Purchase Price | $175,000 | ¥1,172,500 |
Exit Market Price | $345,000 | ¥2,311,500 |
Appreciation Amount | $170,000 | ¥1,139,000 |
Property Growth | 97.14% | |
Total Rent Income | 30.00% | |
Annual Net Income | 22.50% | |
Total Return | 112.70% | |
Renewal Income (based on purchase price) | ||
Renewal Rent Income | 8.5%/year |