ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
안내문
2
- 2022년 기준으로 똔똔이 나기 위해선 35-40% 다운페이가 필요합니다.
3
- 20% 디파짓으로 똔똔이 나오는 시기는 2010년 이후로 없어졌어요.
4
- 콘도의 수익에는 2가지 종류가 있어요. 렌트수익 + 시세차익. 렌트수익을 원하시면 35% 다운페이 준비해주세요. 분양으로 돈버는 방법은 시세차익입니다!
5
6
7
8
9
달달이 필요한 렌트
Studio 400sf 기준
타운하우스 1000sf+ 기준, freehold
10
Total Monthly Expenses$500,000$525,000$550,000$575,000$600,000$625,000$650,000$675,000$700,000$800,000$900,000$1,000,000
11
20% Down Payment$2,118$2,209$2,300$2,391$2,483$2,574$2,666$2,757$2,848$3,381$3,767$4,153$5,458
12
30% Down Payment$2,024$2,110$2,196$2,283$2,370$2,457$2,544$2,630$2,716$3,078$3,426$3,774$4,832
13
35% Down Payment$1,930$2,012$2,093$2,175$2,257$2,339$2,421$2,503$2,585$2,926$3,255$3,584$4,583
14
40% Down Payment$1,836$1,913$1,989$2,067$2,144$2,222$2,299$2,377$2,453$2,775$3,085$3,395$4,337
15
16
30년 모기지 이자 2.3% 기준
17
18
Down Payment
20% Scenario
19
400sf Studio
20
21
콘도 가격$500,000$525,000$550,000$575,000$600,000$625,000$650,000$675,000$700,000$800,000$900,000$1,000,000
22
Downpayment$100,000$105,000$110,000$115,000$120,000$125,000$130,000$135,000$140,000$160,000$180,000$200,000
23
Land Transfer Tax$12,950$13,950$14,950$15,950$16,950$17,950$18,950$19,950$20,950$21,950$22,950$23,950
24
Lawyer Fees$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
25
Title Insurance$500$525$550$575$600$625$650$675$700$800$900$1,000
26
Total Cash Required$114,450$120,475$126,500$132,525$138,550$144,575$150,600$156,625$162,650$183,750$204,850$225,950
27
28
Monthly Expenses
29
Mortgage payment (30 year amort, 2.14%)
$1,411$1,481$1,552$1,622$1,693$1,763$1,834$1,904$1,975$2,424$2,727$3,030
30
Property Tax$417$438$458$479$500$521$542$563$583$667$750$833
31
Maintenance Fees$240$240$240$240$240$240$240$240$240$240$240$240
32
Property Insurance$50$50$50$50$50$50$50$50$50$50$50$50
33
Total Monthly Expenses$2,118$2,209$2,300$2,391$2,483$2,574$2,666$2,757$2,848$3,381$3,767$4,153
34
35
36
Down Payment
30% Scenario
37
400sf Studio
38
39
콘도 가격$500,000$525,000$550,000$575,000$600,000$625,000$650,000$675,000$700,000$800,000$900,000$1,000,000
40
Downpayment$150,000$157,500$165,000$172,500$180,000$187,500$195,000$202,500$210,000$240,000$270,000$300,000
41
Land Transfer Tax$12,950$13,950$14,950$15,950$16,950$17,950$18,950$19,950$20,950$21,950$22,950$23,950
42
Lawyer Fees$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
43
Title Insurance$500$525$550$575$600$625$650$675$700$800$900$1,000
44
Total Cash Required$164,450$172,975$181,500$190,025$198,550$207,075$215,600$224,125$232,650$263,750$294,850$325,950
45
46
Monthly Expenses
47
Mortgage payment (30 year amort, 2.14%)
$1,317$1,382$1,448$1,514$1,580$1,646$1,712$1,777$1,843$2,121$2,386$2,651
48
Property Tax$417$438$458$479$500$521$542$563$583$667$750$833
49
Maintenance Fees$240$240$240$240$240$240$240$240$240$240$240$240
50
Property Insurance$50$50$50$50$50$50$50$50$50$50$50$50
51
Total Monthly Expenses$2,024$2,110$2,196$2,283$2,370$2,457$2,544$2,630$2,716$3,078$3,426$3,774
52
53
54
Down Payment
35% Scenario
55
400sf Studio
56
57
Price$500,000$525,000$550,000$575,000$600,000$625,000$650,000$675,000$700,000$800,000$900,000$1,000,000
58
Downpayment$175,000$183,750$192,500$201,250$210,000$218,750$227,500$236,250$245,000$280,000$315,000$350,000
59
Land Transfer Tax$12,950$13,950$14,950$15,950$16,950$17,950$18,950$19,950$20,950$21,950$22,950$23,950
60
Lawyer Fees$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
61
Title Insurance$500$525$550$575$600$625$650$675$700$800$900$1,000
62
Total Cash Required$189,450$199,225$209,000$218,775$228,550$238,325$248,100$257,875$267,650$303,750$339,850$375,950
63
64
Monthly Expenses
65
Mortgage payment (25 year amort, 2.34%)
$1,223$1,284$1,345$1,406$1,467$1,528$1,589$1,650$1,712$1,969$2,215$2,461
66
Property Tax$417$438$458$479$500$521$542$563$583$667$750$833
67
Maintenance Fees$240$240$240$240$240$240$240$240$240$240$240$240
68
Property Insurance$50$50$50$50$50$50$50$50$50$50$50$50
69
Total Monthly Expenses$1,930$2,012$2,093$2,175$2,257$2,339$2,421$2,503$2,585$2,926$3,255$3,584
70
71
72
Down Payment
40% Scenario
73
400sf Studio
74
75
콘도 가격$500,000$525,000$550,000$575,000$600,000$625,000$650,000$675,000$700,000$800,000$900,000$1,000,000
76
Downpayment$200,000$210,000$220,000$230,000$240,000$250,000$260,000$270,000$280,000$320,000$360,000$400,000
77
Land Transfer Tax$12,950$13,950$14,950$15,950$16,950$17,950$18,950$19,950$20,950$21,950$22,950$23,950
78
Lawyer Fees$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000$1,000
79
Title Insurance$500$525$550$575$600$625$650$675$700$800$900$1,000
80
Total Cash Required$214,450$225,475$236,500$247,525$258,550$269,575$280,600$291,625$302,650$343,750$384,850$425,950
81
82
Monthly Expenses
83
Mortgage payment (25 year amort, 2.34%)
$1,129$1,185$1,241$1,298$1,354$1,411$1,467$1,524$1,580$1,818$2,045$2,272
84
Property Tax$417$438$458$479$500$521$542$563$583$667$750$833
85
Maintenance Fees$240$240$240$240$240$240$240$240$240$240$240$240
86
Property Insurance$50$50$50$50$50$50$50$50$50$50$50$50
87
Total Monthly Expenses$1,836$1,913$1,989$2,067$2,144$2,222$2,299$2,377$2,453$2,775$3,085$3,395
88
89
90
91
92
93
94
95
96
97
98
99
100