Rental Yield Analysis

Gross & net yield based on rental income and costs.

Property & Income

Property Price (SGD)

Monthly Rental Income

Monthly Costs

Property Tax (monthly)

MCST / Maintenance

Other Annual Costs (agent, repairs)

Mortgage Installment (optional)

SG Yield Benchmarks

HDB / Mass Market

4% – 5%

Private Condo

2.5% – 3.5%

Landed

1.5% – 2.5%

Commercial

4% – 6%

Gross Rental Yield

6.12%

Annual rent ÷ price

Excellent

Net Rental Yield

3.34%

After all costs

Average

Net Annual Return

$26,444.00

Net Monthly Return

$2,203.67

Cashflow vs Installment

Monthly Rent

$4,037.00

Installment

$3,430.00

Monthly Cash Flow+$607.00

Rent Coverage Ratio117.7% ✓

Annual Breakdown

Gross Annual Rent+$48,444.00

MCST / Maintenance-$9,600.00

Property Tax-$2,400.00

Other Annual Costs-$10,000.00

Net Annual Return$26,444.00

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.

Li Hui Bing Sandra | Associate Group Director

PropNex Realty Pte Ltd | CEA: R068251I | HP: 90889977