House
Video
OverView
Project Introduce
VR
Map
WORLDES Ellis E-16
Back
favorite
share
more

Ellis E-16

309 Chopin Street, Waxahachie, TX, 75165
4bd
3.5ba
2gar
2486.98sqft
393,500 USDT
$393,500
-
-
Overview
Rental Income
Budge Analysis
Worldes Financial Plan
Sales Support
Buy House Progress
Worldes Projects
Convenient transportation and developed regional logistics
Dallas has the largest population inflow in the United States and the economy is growing fast
The government's key development areas have huge potential for appreciation
Strength developers allow existing housing hardcover single-family villa
The only long-rent house for sale in South Dallas is in high demand
Intro
Diverse composition of residents, profound historical deposits, thriving new town 1. Ellis project is located at Interstate 35E, Highway 287, Highway 77, which is a transportation hub connecting various public facilities and large employment centers; 2. There are 18 parks, golf courses and other leisure and entertainment attractions around the project. Within 10 minutes: more than 20 restaurants, large retail malls, banks, post offices, gas stations, etc. 3, the project within 10 minutes 13, from small clinics to large hospitals are equipped. And the local developed public universities Southwest Assembly of God University and Navarro College at Waxahachie campus, the number of students reaches more than 3,000; 4. The project is rich in local cultural life and year-round festivals attract tourists from all over the United States, including the Texas Film and Music Festival, the Renaissance Festival, which attracts 200,000 tourists every year, the ancient architecture tour, the Texas Rural Exposition Festival, the victory of World War II memorial and a number of festivals and religious celebrations.
Rental Income
Rent(month)
-
Earnings(Rate)
5%
Income(times)
6 months
Total Cash Inflow
$535,160
¥3,746,120
Cash Total Outgoing
$393,500
¥2,754,500
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%
$157,400
¥1,101,800
Balance
60%
$236,100
¥1,652,700
Total house price
100%
$393,500
¥2,754,500
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
$396,860
¥2,778,020
Hold Expense
Tax Accountant Fee
$ 200
¥ 1,400
Personal Income Tax Declaration
$39,350
¥275,450
Total
$39,550
¥276,850
Revenue Breakdown
3 Years
Income rental
Yearly Rent Income
5%
$19,675
¥137,725
Total Rental Income
3 Years
$59,025
¥413,175
4 Years
Appreciate Income
Appreciate Income
6%
$94,440
¥661,080
Total Income
Total
$153,465
¥1,074,255
Worldes Financial Plan
Fully paid
Installment paid
Subscription Fees
-
-
Downpayment
-
157,400USDT
(Total40%)
Balance
395,467.5USDT
(Total-Subscription Fees)
One week to pay
238,067.5USDT
(Total60%-Subscription Fees)
completed before delivery
Handling Fee
1,967.5USDT
(Total0.5%)
1,967.5USDT
(Total0.5%)
Earnings
19,675USDT
(Annualized5%)
19,675USDT
(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