Returns on Investments
| Type A - 750 SF | |
| Purchase Price | RM 174,300.00 |
| 90% Loan Margin | RM 156,000.00 |
| Monthly Repayment (30 years loan tenure) | RM 913.00 |
| Projected Rental Income | |
| 3 Bedrooms@ 5 persons renting @ RM250.00 / | RM 1,250.00 |
| Less: Service Charge & Sinking Fund | RM 152.00 |
| Net Projected Income | RM 1,098.00 |
| Net Rental Return | RM 1,098.00 x 12 RM 174,300.00 |
| *Based on interest of BLR 6.75% + 0.1% = 7.6% p.a. | |
| Type B - 550 SF | |
| Purchase Price | RM 135,300.00 |
| 90% Loan Margin | RN 122,000.00 |
| Monthly Repayment (30 years loan tenure) | RM 720.00 |
| Projected Rental Income | |
| 1 Bedrooms@ 2 persons renting @ RM325.00 / | RM 650.00 |
| Less: Service Charge & Sinking Fund | RM 110.00 |
| Net Projected Income | RM 540.00 |
| Net Rental Return | RM 540.00 x 12 RM 135,300.00 |
| *Based on interest of BLR 6.75% + 0.1% = 4.8% p.a. | |
| Type C - 575 SF | |
| Purchase Price | RM 141,300.00 |
| 90% Loan Margin | RM 127,000.00 |
| Monthly Repayment (30 years loan tenure) | RM 750.00 |
| Projected Rental Income | |
| 1 Bedrooms@ 2 persons renting @ RM350.00 / | RM 650.00 |
| Less: Service Charge & Sinking Fund | RM 110.00 |
| Net Projected Income | RM 590.00 |
| Net Rental Return | RM 590.00 x 12 RM 141,300.00 |
| *Based on interest of BLR 6.75% + 0.1% = 5.0% p.a. | |
