House
Video
OverView
Project Introduce
VR
Map
WORLDES Pradera Oaks Section 10 2-11
Back
favorite
share
more

Pradera Oaks Section 10 2-11

1042 PRAIRIE CREEK DR, Rosharon, TX, 77583
3bd
2.5ba
2gar
2246.96sqft
325,300 USDT
$325,300
-
-
Overview
Rental Income
Budge Analysis
Worldes Financial Plan
Sales Support
Buy House Progress
Worldes Projects
Convenient transportation around the major road connection
The county covers 1,597.44 square miles and has a population of 374,264, up 19.5% in 9 years
Municipal construction time and project development synchronous convenient transportation will inevitably drive along the housing price rise
Strength developers allow existing housing hardcover single-family villa
Houston real estate value is depressed by the major developers to grab
Intro
New Bay City, Houston most cost-effective large villa community Located about 30 miles south of downtown Houston and adjacent to Houston Gold Line on Highway 288, Bay City is a transportation hub that connects major public utilities and large employment centers. 30 minutes north to downtown Houston, the gathering place of Fortune 500, 30 minutes south to Freeport, the first deep-water port in the United States 20 minutes to the world most authoritative Texas medical city TMC, 10 minutes to Manvel shopping complex. The national parks, seascape beaches, golf courses and other leisure and entertainment attractions around the project are numerous. Within 20 miles of the project: 3 shopping malls, 13 tourist attractions, 68 convenience facilities, 52 catering services.
Rental Income
Rent(month)
-
Earnings(Rate)
5%
Income(times)
6 months
Total Cash Inflow
$442,408
￥3,096,856
Cash Total Outgoing
$325,300
￥2,277,100
IRR annualized rate
0%
Worldes Investment budget analysis (full payment) USD1:7RMB
Cash Flow
house payment
ratio
$ dollar
￥ RMB
Deposit
0%
$ 10,000
￥ 70,000
Downpayment
40%
$130,120
￥910,840
Balance
60%
$195,180
￥1,366,260
Total house price
100%
$325,300
￥2,277,100
House Closing Expense
Transfer Fee
$3,000
￥21,000
Application tax fee
$160
￥1,120
House Inspection Fee
$200
￥1,400
Total
0%
$ 3,360
￥ 23,520
Total
$328,660
￥2,300,620
Hold Expense
Tax Accountant Fee
$ 200
￥ 1,400
Personal Income Tax Declaration
$32,530
￥227,710
Total
$32,730
￥229,110
Revenue Breakdown
3 Years
Income rental
Yearly Rent Income
5%
$16,265
￥113,855
Total Rental Income
3 Years
$48,795
￥341,565
4 Years
Appreciate Income
Appreciate Income
6%
$78,072
￥546,504
Total Income
Total
$126,867
￥888,069
Worldes Financial Plan
Fully paid
Installment paid
Subscription Fees
-
-
Downpayment
-
130,120USDT
(Total40%)
Balance
326,926.5USDT
(Total-Subscription Fees)
One week to pay
196,806.5USDT
(Total60%-Subscription Fees)
completed before delivery
Handling Fee
1,626.5USDT
(Total0.5%)
1,626.5USDT
(Total0.5%)
Earnings
16,265USDT
(Annualized5%)
16,265USDT
(Annualized5%)
USD pay
Lock House
There may be 20 programs that can provide you with up to $27,590 in income You can fill out the information and let our sales help you.
Worldes Buying Process
Subscribe
Pay subscription fee 10,000USDT
Sign the contract
Sign a house purchase contract with the WB developer within three days
Final payment
Pay the final payment within one week after signing the contract
Cryptocurrency handling
Cryptocurrency channel flash conversion
Transfer
Third-party property inspection company transfer
Income
After the transfer is completed, a three-year lease will start, and the annual net income will be 5%.
AI智能助理
人工客服
社群二维码