多單元投資性住宅
N. Berclair Road,
Memphis, TN 38122
1房: 8 | 2房: 22
1浴: 8 | 1.5浴: 22
每單元 600-825 平方英尺
1,455,000
售價
9.46% – 18.93
平均年回報率
物件介紹
Berclair 是個30個C + 至B -單元的多戶住宅房地產，位於孟菲斯的極佳區域。馬路對面是小社區消防站，附近有很多餐館和商店，提供了大量的租客流量。該領域的需求度促使此物件達到百分之百的入住率。
投資詳情
買價$1,455,000
建築年份 1973
回報率 8%
入住率100%
月租金$17,040
房產稅 $16,772
保險費 $12,500
管理費8%
環境描述
Berclair 地帶房價的中位數是 $253,328 美元，高過於田納西州 90% 以上及美國 66.1% 以上的社區。目前 Berclair 地區的平均租金是 $1,060 美元，高過於田納西州77.7%的社區。Berclair 地區基於人口密度是郊區社區，位於田納西州的孟菲斯。Berclair 地帶的房地產主要是由中型（3或4間臥房）、大型（4、5或5間以上的臥房）單戶住宅、及公寓大樓組成。大多數住宅皆為所有人居住。
投資選項
現金購買年回報率
賣方融資年回報率
銀行融資年回報率
合資企業（銀行）年回報率
合資企業（現金）年回報率
平均年回報率 9.46%
月度現金流 $11,195
頭期款 $1,575,000
投資簡介：投資者從 OCG 用現金購買房地產。本統包（Turnkey）投資項目已完全翻新、出租、並已交由物管公司妥善管理。投資者將擁有 100% 產權，而不與 OCG 劃分。房地產現已出租並為投資者帶來月度現金流。
| 估計市價 | Estimated Market Value | $1,679,176 | $1,679,176 | $1,737,281 | $1,797,285 | $1,859,246 | $1,923,227 | $1,989,292 | $2,057,506 |
| 買價 | Purchase Price | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 |
| 每月 | 第一年 | 第二年 | 第三年 | 第四年 | 第五年 | 第六年 | 第七年 | |
| 租金收入 | Rental Revenue | $18,705 | $224,460 | $231,194 | $238,130 | $245,274 | $252,632 | $260,211 | $268,017 |
| 空置津貼 5% | Vacancy | $935 | $11,223 | $11,560 | $11,906 | $12,264 | $12,632 | $13,011 | $13,401 |
| 總租金收入 | Gross Rental Revenue | $17,770 | $213,237 | $219,634 | $226,223 | $233,010 | $240,000 | $247,200 | $254,616 |
| 營運成本 | Operational Expenses | ||||||||
| 物業管理 8% | Property Management | $1,422 | $17,059 | $17,571 | $18,098 | $18,641 | $19,200 | $19,776 | $20,369 |
| 財產稅 | Property Taxes | $1,357 | $16,284 | $16,610 | $16,942 | $17,281 | $17,626 | $17,979 | $18,338 |
| 保險費 | Insurance | $1,042 | $12,500 | $12,750 | $13,005 | $13,265 | $13,530 | $13,801 | $14,077 |
| 草木養護 | Lawn Maintenance | $200 | $2,400 | $2,448 | $2,497 | $2,547 | $2,598 | $2,650 | $2,703 |
| 公共水電費用 | Utilities | $1,055 | $12,660 | $12,913 | $13,171 | $13,435 | $13,704 | $13,978 | $14,257 |
| 維修預算 | Repairs Allowance | $1,500 | $18,000 | $18,360 | $18,727 | $19,102 | $19,484 | $19,873 | $20,271 |
| 業務開支共計 | Total Operating Expenses | $6,575 | $78,903 | $80,652 | $82,440 | $84,270 | $86,142 | $88,057 | $90,016 |
| 淨收益 | Net Income | $11,195 | $134,334 | $138,983 | $143,783 | $148,740 | $153,858 | $159,143 | $164,600 |
| 收益資本化率 | Cap Rate | 8.53% | 8.53% | 8.82% | 9.13% | 9.44% | 9.77% | 10.10% | 10.45% |
| 投资現金回報率 | Cash on Cash Return | 8.53% | 8.53% | 8.82% | 9.13% | 9.44% | 9.77% | 10.10% | 10.45% |
| 平均年度回報率 | Average Annual Return | 8.53% | 8.53% | 8.68% | 8.83% | 8.98% | 9.14% | 9.30% | 9.46% |
| 營運成本率 | Operating Expense Ratio | 35.15% | 35.15% | 34.88% | 34.62% | 34.36% | 34.10% | 33.84% | 33.59% |
| 租金增加 | Rent Increase | 103% | |||||||
| 費用增加 | Expense Increase | 102% | |||||||
| 增值率 | Appreciation Rate | 8% CAP |
平均年回報率 10.88%
月度現金流 $5,927
頭期款 $1,023,750
投資簡介：投資者從 OCG 以 50% – 65% 頭期款購買此項目。本統包（Turnkey）投資項目已完全翻新、出租、並已交由物管公司妥善管理。投資者將擁有 100% 產權，而不與 OCG 劃分。OCG 將充當貸方提供投資者剩餘 35% – 50% 之借貸服務，為期 7 年及利率為 6% – 8%。分期將以 15 年月付計算支付本金及利息，並在 7 年期限到期時將剩餘本金一次償還。而因分期 15 年支付，近於一半的借款金額已將支付，投資者也更加容易一次償還所剩的本金。
| 估計市價 | Estimated Market Value (8% CAP) | $1,679,176 | $1,679,176 | $1,737,281 | $1,797,285 | $1,859,246 | $1,923,227 | $1,989,292 | $2,057,506 |
| 買價 | Purchase Price | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 |
| 頭期款 65% | Down Payment | $1,023,750 | $1,023,750 | $1,023,750 | $1,023,750 | $1,023,750 | $1,023,750 | $1,023,750 | $1,023,750 |
| 每月 | 第一年 | 第二年 | 第三年 | 第四年 | 第五年 | 第六年 | 第七年 | |
| 租金收入 | Rental Revenue | $18,705 | $224,460 | $231,194 | $238,130 | $245,274 | $252,632 | $260,211 | $268,017 |
| 空置津貼 5% | Vacancy | $935 | $11,223 | $11,560 | $11,906 | $12,264 | $12,632 | $13,011 | $13,401 |
| 總租金收入 | Gross Rental Revenue | $17,770 | $213,237 | $219,634 | $226,223 | $233,010 | $240,000 | $247,200 | $254,616 |
| 營運成本 | Operational Expenses | ||||||||
| 物業管理 8% | Property Management | $1,422 | $17,059 | $17,571 | $18,098 | $18,641 | $19,200 | $19,776 | $20,369 |
| 財產稅 | Property Taxes | $1,357 | $16,284 | $16,610 | $16,942 | $17,281 | $17,626 | $17,979 | $18,338 |
| 保險費 | Insurance | $1,042 | $12,500 | $12,750 | $13,005 | $13,265 | $13,530 | $13,801 | $14,077 |
| 草木養護 | Lawn Maintenance | $200 | $2,400 | $2,448 | $2,497 | $2,547 | $2,598 | $2,650 | $2,703 |
| 公共水電費用 | Utilities | $1,055 | $12,660 | $12,913 | $13,171 | $13,435 | $13,704 | $13,978 | $14,257 |
| 維修預算 | Repairs Allowance | $1,500 | $18,000 | $18,360 | $18,727 | $19,102 | $19,484 | $19,873 | $20,271 |
| 業務開支共計 | Total Operating Expenses | $6,575 | $78,903 | $80,652 | $82,440 | $84,270 | $86,142 | $88,057 | $90,016 |
| 淨收益 | Net Income | $11,195 | $134,334 | $138,983 | $143,783 | $148,740 | $153,858 | $159,143 | $164,600 |
| 貨款支付 | Loan Payment | $5,268 | $63,216 | $63,216 | $63,216 | $63,216 | $63,216 | $63,216 | $63,216 |
| 淨現金流 | Net Cash Flow | $5,927 | $71,118 | $75,767 | $80,567 | $85,524 | $90,642 | $95,927 | $101,384 |
| 貨款餘額 | Loan Balance | $551,250 | $551,250 | $531,417 | $509,938 | $486,676 | $461,483 | $434,199 | $404,651 |
| 貸款本金償還 | Principal Reduction | $1,653 | $19,833 | $21,479 | $23,262 | $25,193 | $27,284 | $29,548 | $32,001 |
| 年終貨款餘額 | End of Year Loan Balance | $549,597 | $531,417 | $509,938 | $486,676 | $461,483 | $434,199 | $404,651 | $372,650 |
| 收益資本化率 | Cap Rate | 8.53% | 8.53% | 8.82% | 9.13% | 9.44% | 9.77% | 10.10% | 10.45% |
| 投资現金回報率 | Cash on Cash Return | 6.95% | 6.95% | 7.40% | 7.87% | 8.35% | 8.85% | 9.37% | 9.90% |
| 貸款本金償還回報率 | Principal Reduction Return | 1.94% | 1.94% | 2.10% | 2.27% | 2.46% | 2.67% | 2.89% | 3.13% |
| 總投資回報率 | Total Return on Investment | 8.88% | 8.88% | 9.50% | 10.14% | 10.81% | 11.52% | 12.26% | 13.03% |
| 平均年度回報率 | Average Annual Return | 8.88% | 8.88% | 9.19% | 9.41% | 9.83% | 10.17% | 10.52% | 10.88% |
| 營運成本率 | Operating Expense Ratio | 35.15% | 35.15% | 34.88% | 34.62% | 34.36% | 34.10% | 33.84% | 33.59% |
| 租金增加 | Rent Increase | 103% | |||||||
| 費用增加 | Expense Increase | 102% | |||||||
| 增值率 | Appreciation Rate | 8% CAP RATE | |||||||
| 利率 | Interest Rate | 8% | |||||||
| 貸款期限 | Loan Term | 7 年 | |||||||
| 分期償還 | Amortization | 15 年 | |||||||
| 期末尾款 | Loan Balloon | $344,257 |
平均年回報率 18.93%
月度現金流 $5,358
頭期款 $551,250
投資簡介：投資者從 OCG 以 35% – 50% 頭期款向銀行申請貸款購買此項目。本統包（Turnkey）投資項目已完全翻新、出租、並已交由物管公司妥善管理。投資者將擁有 100% 產權，而不與 OCG 劃分。投資者可向銀行申請貸款支付剩餘的金額，普遍上為 25 年期 4.5% – 5% 利率的定息貸款。此策略非常適合長期投資創造財富。
| 估計市價 | Estimated Market Value | $1,679,176 | $1,679,176 | $1,737,281 | $1,797,285 | $1,859,246 | $1,923,227 | $1,989,292 | $2,057,506 |
| 買價 | Purchase Price | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 | $1,575,000 |
| 頭期款 35% | Down Payment | $551,250 | $551,250 | $551,250 | $551,250 | $551,250 | $551,250 | $551,250 | $551,250 |
| 每月 | 第一年 | 第二年 | 第三年 | 第四年 | 第五年 | 第六年 | 第七年 | |
| 租金收入 | Rental Revenue | $18,705 | $224,460 | $231,194 | $238,130 | $245,274 | $252,632 | $260,211 | $268,017 |
| 空置津貼 5% | Vacancy | $935 | $11,223 | $11,560 | $11,906 | $12,264 | $12,632 | $13,011 | $13,401 |
| 總租金收入 | Gross Rental Revenue | $17,770 | $213,237 | $219,634 | $226,223 | $233,010 | $240,000 | $247,200 | $254,616 |
| 營運成本 | Operational Expenses | ||||||||
| 物業管理 8% | Property Management | $1,422 | $17,059 | $17,571 | $18,098 | $18,641 | $19,200 | $19,776 | $20,369 |
| 財產稅 | Property Taxes | $1,357 | $16,284 | $16,610 | $16,942 | $17,281 | $17,626 | $17,979 | $18,338 |
| 保險費 | Insurance | $1,042 | $12,500 | $12,750 | $13,005 | $13,265 | $13,530 | $13,801 | $14,077 |
| 草木養護 | Lawn Maintenance | $200 | $2,400 | $2,448 | $2,497 | $2,547 | $2,598 | $2,650 | $2,703 |
| 公共水電費用 | Utilities | $1,055 | $12,660 | $12,913 | $13,171 | $13,435 | $13,704 | $13,978 | $14,257 |
| 維修預算 | Repairs Allowance | $1,500 | $18,000 | $18,360 | $18,727 | $19,102 | $19,484 | $19,873 | $20,271 |
| 業務開支共計 | Total Operating Expenses | $6,575 | $78,903 | $80,652 | $82,440 | $84,270 | $86,142 | $88,057 | $90,016 |
| 淨收益 | Net Income | $11,195 | $134,334 | $138,983 | $143,783 | $148,740 | $153,858 | $159,143 | $164,600 |
| 貨款支付 | Loan Payment | $5,837 | $70,044 | $70,044 | $70,044 | $70,044 | $70,044 | $70,044 | $70,044 |
| 淨現金流 | Net Cash Flow | $5,358 | $64,290 | $68,939 | $73,739 | $78,696 | $83,814 | $89,099 | $94,556 |
| 貨款餘額 | Loan Balance | $1,023,750 | $1,023,750 | $1,001,867 | $978,921 | $954,861 | $929,633 | $903,181 | $875,444 |
| 貸款本金償還 | Principal Reduction | $1,824 | $21,883 | $22,946 | $24,060 | $25,228 | $26,452 | $27,737 | $29,083 |
| 年終貨款餘額 | End of Year Loan Balance | $1,021,926 | $1,001,867 | $978,921 | $954,861 | $929,633 | $903,181 | $875,444 | $846,361 |
| 收益資本化率 | Cap Rate | 8.53% | 8.53% | 8.82% | 9.13% | 9.44% | 9.77% | 10.10% | 10.45% |
| 投资現金回報率 | Cash on Cash Return | 11.66% | 11.66% | 12.51% | 13.38% | 14.28% | 15.20% | 16.16% | 17.15% |
| 貸款本金償還回報率 | Principal Reduction Return | 3.97% | 3.97% | 4.16% | 4.36% | 4.58% | 4.80% | 5.03% | 5.28% |
| 總投資回報率 | Total Return on Investment | 15.63% | 15.63% | 16.67% | 17.74% | 18.85% | 20.00% | 21.19% | 22.43% |
| 平均年度回報率 | Average Annual Return | 15.63% | 15.63% | 16.15% | 16.51% | 17.22% | 17.78% | 18.35% | 18.93% |
| 營運成本率 | Operating Expense Ratio | 35.15% | 35.15% | 34.88% | 34.62% | 34.36% | 34.10% | 33.84% | 33.59% |
| 租金增加 | Rent Increase | 103% | |||||||
| 費用增加 | Expense Increase | 102% | |||||||
| 增值率 | Appreciation Rate | 8% CAP RATE | |||||||
| 利率 | Interest Rate | 4.750% | |||||||
| 貸款期限 | Loan Term | 7 年 | |||||||
| 分期償還 | Amortization | 25 年 | |||||||
| 期末尾款 | Loan Balloon | $781,878 |
平均年回報率 16.19%
月度現金流 $4,266
頭期款 $437,500
投資簡介：投資者以 OCG 實際購買此項目的成本金額為買價、並以 35% – 50% 頭期款向銀行融資剩餘金額來購買此項目。OCG 每個月將幫忙管理物管公司，及物管公司將直接匯寄支票給投資人，以方便用租金繳付每個月的房貸還款。OCG 和投資者各擁有 50% 的產權，投資者可每個月得到 75% 的淨現金流、及未來 50% 的售出價差。OCG 放棄了價差利潤以成本價出售達成合資，並已完成所有操作工作，包含尋找、採購、裝修、出租，讓此物件成為優良的統包 （Turnkey）投資項目。
| 估計市價 | Estimated Market Value | $1,679,176 | $1,679,176 | $1,737,281 | $1,797,285 | $1,859,246 | $1,923,227 | $1,989,292 | $2,057,506 |
| 買價 | Purchase Price | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 |
| 頭期款 35% | Down Payment | $437,500 | $437,500 | $437,500 | $437,500 | $437,500 | $437,500 | $437,500 | $437,500 |
| 每月 | 第一年 | 第二年 | 第三年 | 第四年 | 第五年 | 第六年 | 第七年 | |
| 租金收入 | Rental Revenue | $18,705 | $224,460 | $231,194 | $238,130 | $245,274 | $252,632 | $260,211 | $268,017 |
| 空置津貼 5% | Vacancy | $935 | $11,223 | $11,560 | $11,906 | $12,264 | $12,632 | $13,011 | $13,401 |
| 總租金收入 | Gross Rental Revenue | $17,770 | $213,237 | $219,634 | $226,223 | $233,010 | $240,000 | $247,200 | $254,616 |
| 營運成本 | Operational Expenses | ||||||||
| 物業管理 8% | Property Management | $1,422 | $17,059 | $17,571 | $18,098 | $18,641 | $19,200 | $19,776 | $20,369 |
| 財產稅 | Property Taxes | $1,357 | $16,284 | $16,610 | $16,942 | $17,281 | $17,626 | $17,979 | $18,338 |
| 保險費 | Insurance | $1,042 | $12,500 | $12,750 | $13,005 | $13,265 | $13,530 | $13,801 | $14,077 |
| 草木養護 | Lawn Maintenance | $200 | $2,400 | $2,448 | $2,497 | $2,547 | $2,598 | $2,650 | $2,703 |
| 公共水電費用 | Utilities | $1,055 | $12,660 | $12,913 | $13,171 | $13,435 | $13,704 | $13,978 | $14,257 |
| 維修預算 | Repairs Allowance | $1,500 | $18,000 | $18,360 | $18,727 | $19,102 | $19,484 | $19,873 | $20,271 |
| 業務開支共計 | Total Operating Expenses | $6,575 | $78,903 | $80,652 | $82,440 | $84,270 | $86,142 | $88,057 | $90,016 |
| 淨收益 | Net Income | $11,195 | $134,334 | $138,983 | $143,783 | $148,740 | $153,858 | $159,143 | $164,600 |
| 貨款支付 | Loan Payment | $4,632 | $55,584 | $55,584 | $55,584 | $55,584 | $55,584 | $55,584 | $55,584 |
| 淨現金流 | Net Cash Flow | $6,563 | $78,750 | $83,399 | $88,199 | $93,156 | $98,274 | $103,559 | $109,016 |
| OCG 劃分 35% | OCG Split | $2,297 | $27,563 | $29,189 | $30,870 | $32,604 | $34,396 | $36,246 | $38,156 |
| 淨投資人劃分 | Net Investor Split | $4,266 | $51,188 | $54,209 | $57,329 | $60,551 | $63,878 | $67,314 | $70,861 |
| 貨款餘額 | Loan Balance | $812,500 | $812,500 | $795,132 | $776,921 | $757,826 | $737,804 | $716,810 | $694,797 |
| 貸款本金償還 | Principal Reduction | $1,447 | $17,368 | $18,211 | $19,095 | $20,022 | $20,994 | $22,013 | $23,082 |
| 年終貨款餘額 | End of Year Loan Balance | $811,053 | $795,132 | $776,921 | $757,826 | $737,804 | $716,810 | $694,797 | $671,715 |
| 收益資本化率 | Cap Rate | 10.75% | 10.75% | 11.12% | 11.50% | 11.90% | 12.31% | 12.73% | 13.17% |
| 投资現金回報率 | Cash on Cash Return | 11.70% | 11.70% | 12.39% | 13.10% | 13.84% | 14.60% | 15.39% | 16.20% |
| 貸款本金償還回報率 | Principal Reduction Return | 1.98% | 1.98% | 2.08% | 2.18% | 2.29% | 2.40% | 2.52% | 2.64% |
| 總投資回報率 | Total Return on Investment | 13.68% | 13.68% | 14.47% | 15.29% | 16.13% | 17.00% | 17.90% | 18.83% |
| 平均年度回報率 | Average Annual Return | 13.68% | 13.68% | 14.08% | 14.35% | 14.89% | 15.31% | 15.75% | 16.19% |
| 營運成本率 | Operating Expense Ratio | 35.15% | 35.15% | 34.88% | 34.62% | 34.36% | 34.10% | 33.84% | 33.59% |
| 租金增加 | Rent Increase | 103% | |||||||
| 費用增加 | Expense Increase | 102% | |||||||
| 增值率 | Appreciation Rate | 8% CAP RATE | |||||||
| 利率 | Interest Rate | 4.750% | |||||||
| 貸款期限 | Loan Term | 7 年 | |||||||
| 分期償還 | Amortization | 25 年 |
平均年回報率 9.54%
月度現金流 $8,956
頭期款 $1,125,000
投資簡介：投資者以 OCG 實際購買此項目的成本金額為買價、並以現金來購買此物件。OCG 每個月將幫忙管理物管公司，及物管公司將直接匯寄支票給 OCG ，OCG 再支付投資者部份的現金流。OCG 和投資者各擁有 50% 的產權，投資者可每個月得到 75% – 80% 的淨現金流、及未來 50% 的售出價差。OCG 放棄了價差利潤以成本價出售達成合資，並已完成所有操作工作，包含尋找、採購、裝修、出租，讓此物件成為優良的統包 （Turnkey）投資項目。
| 估計市價 | Estimated Market Value | $1,679,176 | $1,679,176 | $1,737,281 | $1,797,285 | $1,859,246 | $1,923,227 | $1,989,292 | $2,057,506 |
| 買價 | Purchase Price | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 |
| 頭期款 | Down Payment | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 | $1,250,000 |
| 每月 | 第一年 | 第二年 | 第三年 | 第四年 | 第五年 | 第六年 | 第七年 | |
| 租金收入 | Rental Revenue | $18,705 | $224,460 | $231,194 | $238,130 | $245,274 | $252,632 | $260,211 | $268,017 |
| 空置津貼 5% | Vacancy | $935 | $11,223 | $11,560 | $11,906 | $12,264 | $12,632 | $13,011 | $13,401 |
| 總租金收入 | Gross Rental Revenue | $17,770 | $213,237 | $219,634 | $226,223 | $233,010 | $240,000 | $247,200 | $254,616 |
| 營運成本 | Operational Expenses | ||||||||
| 物業管理 8% | Property Management | $1,422 | $17,059 | $17,571 | $18,098 | $18,641 | $19,200 | $19,776 | $20,369 |
| 財產稅 | Property Taxes | $1,357 | $16,284 | $16,610 | $16,942 | $17,281 | $17,626 | $17,979 | $18,338 |
| 保險費 | Insurance | $1,042 | $12,500 | $12,750 | $13,005 | $13,265 | $13,530 | $13,801 | $14,077 |
| 草木養護 | Lawn Maintenance | $200 | $2,400 | $2,448 | $2,497 | $2,547 | $2,598 | $2,650 | $2,703 |
| 公共水電費用 | Utilities | $1,055 | $12,660 | $12,913 | $13,171 | $13,435 | $13,704 | $13,978 | $14,257 |
| 維修預算 | Repairs Allowance | $1,500 | $18,000 | $18,360 | $18,727 | $19,102 | $19,484 | $19,873 | $20,271 |
| 業務開支共計 | Total Operating Expenses | $6,575 | $78,903 | $80,652 | $82,440 | $84,270 | $86,142 | $88,057 | $90,016 |
| 淨收益 | Net Income | $11,195 | $134,334 | $138,983 | $143,783 | $148,740 | $153,858 | $159,143 | $164,600 |
| OCG 劃分 20% | OCG Split | $2,239 | $26,867 | $27,797 | $28,757 | $29,748 | $30,772 | $31,829 | $32,920 |
| 淨投資人劃分 | Net Investor Split | $8,956 | $107,467 | $111,186 | $115,026 | $118,992 | $123,087 | $127,315 | $131,680 |
| 收益資本化率 | Cap Rate | 10.75% | 10.75% | 11.12% | 11.50% | 11.90% | 12.31% | 12.73% | 13.17% |
| 投资現金回報率 | Cash on Cash Return | 8.60% | 8.60% | 8.89% | 9.20% | 9.52% | 9.85% | 10.19% | 10.53% |
| 平均年度回報率 | Average Annual Return | 8.60% | 8.60% | 8.75% | 8.90% | 9.05% | 9.21% | 9.37% | 9.54% |
| 營運成本率 | Operating Expense Ratio | 35.15% | 35.15% | 34.88% | 34.62% | 34.36% | 34.10% | 33.84% | 33.59% |
| 租金增加 | Rent Increase | 103% | |||||||
| 費用增加 | Expense Increase | 102% | |||||||
| 增值率 | Appreciation Rate | 8% CAP RATE |
Blog Posts