House
Video
OverView
Project Introduce
VR
Map
WORLDES未来新城 The Future City in Bastrop A1-502
Back
favorite
share
more

The Future City in Bastrop A1-502

Lot 502,Block A1, Phase 1,The Future City in Bastrop, TX 78602
3bd
2.5ba
2gar
1847.94sqft
371,400 USDT
$371,400
-
-
Overview
Rental Income
Budge Analysis
Worldes Financial Plan
Sales Support
Buy House Progress
Worldes Projects
The surrounding facilities of the top 10 livable cities in the United States are complete
Good school districts stock up on top talent
Austin has the potential to appreciate as America's future tech capital
Strength developers allow existing housing hardcover single-family villa
Bastrop has large industrial clusters and stable tenant groups
Intro
1. Urban hard power: Austin Metropolitan Area -- the fastest growing metropolitan area in the United States. Known as Silicon Valley 2.0, Austin is the new gathering place of the world technology giants and the forefront of technology development in the United States; No. 1 in net migration and job growth in the United States! 2. Fastest Growing home price region in the US: In 2021, Austin is the hottest housing market in the US! Home prices are up 37%, sales and prices are both breaking records! 3. Advanced Education System 420,000 high-end students: Education is the second major industry in Austin, with 29 public school districts, 27 charter school districts and more than 100 private schools. With more than 422,000 students within 200 miles of Austin, more than 46% of residents age 25 and older have a bachelor degree or higher, providing an ample pool of well-educated workers for local employers. 4. Adjacent to Super employment, stable tenant population: Tesla factory: 10,000+ employment, employees relocated from California headquarters (28 minutes drive from the project) Austin International Airport: 74,000 employment, 10 new terminal construction (24 minutes drive from the project) Another Musk masterpiece: Underground High-speed Tunnels Boring Company, 73-acre siting project site Bastrop! 5. Top 10 Livable cities in the United States with perfect surrounding facilities: complete living facilities and convenient transportation; The weather is warm and humid and livable; Only 5-10 minutes by car is the commercial center within a radius of 20 miles. The Colorado River, which is only 15 minutes by car from the project, is also the best choice for tourist attractions.
Rental Income
Rent(month)
-
Earnings(Rate)
5%
Income(times)
6 months
Total Cash Inflow
$505,104
¥3,535,728
Cash Total Outgoing
$371,400
¥2,599,800
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%
$148,560
¥1,039,920
Balance
60%
$222,840
¥1,559,880
Total house price
100%
$371,400
¥2,599,800
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
$374,760
¥2,623,320
Hold Expense
Tax Accountant Fee
$ 200
¥ 1,400
Personal Income Tax Declaration
$37,140
¥259,980
Total
$37,340
¥261,380
Revenue Breakdown
3 Years
Income rental
Yearly Rent Income
5%
$18,570
¥129,990
Total Rental Income
3 Years
$55,710
¥389,970
4 Years
Appreciate Income
Appreciate Income
6%
$89,136
¥623,952
Total Income
Total
$144,846
¥1,013,922
Worldes Financial Plan
Fully paid
Installment paid
Subscription Fees
-
-
Downpayment
-
148,560USDT
(Total40%)
Balance
373,257USDT
(Total-Subscription Fees)
One week to pay
224,697USDT
(Total60%-Subscription Fees)
completed before delivery
Handling Fee
1,857USDT
(Total0.5%)
1,857USDT
(Total0.5%)
Earnings
18,570USDT
(Annualized5%)
18,570USDT
(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