BUC Investment Analysis
Commercial / Industrial — ROE, annualised return, and Poor/Average/Strong investment grid.
Purchase Details
$
%
%
Bank Loan$2,000,000.00 (80%)
Downpayment$500,000.00
Monthly Installment$8,981.00
Total Equity Invested$654,600.00
Rental P&L — Rental After TOP: 11 Months
$
%
%
Rental Income (11 mths)$99,000.00
Agent Commission-$4,500.00
Income Tax (17%)-$16,065.00
Est. Rental Profits$78,435.00
Other Expenses (First Year)
$
$
$
$
Bank Interest (11 mths)$64,167.00
Maintenance Fee (11 mths)$8,800.00
Est. Property Tax (11 mths)$9,900.00
Minor Renovation$30,000.00
Furniture & Fittings$30,000.00
Misc. Expenses$10,000.00
Total Other Expenses$152,867.00
Investment Summary — 5-Year Projection
%
%
%
| Metric | Poor (1.0% p.a.) | Average (2.5% p.a.) | Strong (4.0% p.a.) |
|---|---|---|---|
| Projected Property Valuation | $2,627,525.00 | $2,828,521.00 | $3,041,632.00 |
| Est. Net Profit | $-185,325.00 | $15,671.00 | $228,782.00 |
| Return on Equity (ROE) | -28.3% | 2.4% | 34.9% |
| Rate of Return (Annualised) | -6.4% | 0.5% | 6.2% |
| Total Fund on Hand After Sale | $1,079,010.00 | $1,280,006.00 | $1,493,117.00 |
Disclaimer
All calculator results are estimates for reference only. 11 Asset Group Pte Ltd and PropNex Realty Pte Ltd or its salespersons will not be responsible for any errors or omissions. All information is provided without guarantee of accuracy. Please seek advice from qualified financial advisors, bankers, or lawyers before making property or investment decisions.