(Please not some of the the calculations are approximately)
Case 1: Malaysia property
Detail: Intermediate double storey with built in 1500sqf in Skudai, Johor Bahru
Purchase price = RM 330,000
Deposit (10%) = RM 33,000
Loan = RM 297,000
Loan monthly for 35 years with 4% interest = RM1315 per month
INCOME (Yearly)
Rental = RM1000 x 12 = 12000
EXPENSES (Monthly)
Loan = 1315 x 12
Maintenance = 200 x 12
Tax = 100 x 12
Total Income (yearly) = RM12000
Total Expenses (yearly) = RM19380
Profit = RM (12000 - 19380 ) = - RM7380
Return on Investment (ROI) = (Profit/Deposit)*100 = (-9780/33000)*100 = -22.4%
Case 2: Singapore property
Detail: Private 3 beds room condominium The Florida in Hougang with built in around 800sqf
Purchase price = S$ 500,000
Deposit (20%) = S$ 100,000
Loan = S$ 400,000
Loan monthly for 35 years with 1.5% interest = S$2500 per month
INCOME (Yearly)
Rental = S$3500 x 12 = S$42000
EXPENSES (Monthly)
Loan = 2500 x 12 = S$30000
Maintenance = 200 x 12 = S$ 2400
Tax = (20% of rental income for foreigner) = (20% * 42000) = S$8400
or Tax = (10% of rental income for Singaporean) = (10% * 42000) = S$4200
Total Income (yearly) = S$42000
Total Expenses (yearly) = S$40800 (S$36600 for Singaporean)
Profit = S$(42000- 40800 ) = S$1200 (S$5400 for Singaporean)
Return on Investment (ROI) = (Profit/Deposit)*100 = (1200/10000)*100 = 1.2% (5.4% for Singaporean)
Case 3: US property
Detail: 3 beds landed double storey with >2000sqf in Atlanta, US
Purchase price = US$ 33,000
Deposit = NA - Pay by cash
Loan = NA - Pay by cash
Loan monthly for 35 years with 1.5% interest = NA - Pay by cash
INCOME (Yearly)
Rental = US$800 x 12 = US$9600
EXPENSES (Yearly)
Loan = 0
Management (8% of rental) = US$768
Maintenance (change one air cond yearly US$1000 and other expenses) = US$ 3200
Tax = (30% of rental income for foreigner) = (30% * 9600) = US$2880
Total Income (yearly) = US$9600
Total Expenses (yearly) = US$6848
Profit = US$(9600- 6848 ) = US$2752
Return on Investment (ROI) = (Profit/Deposit)*100 = (2752/33000)*100 = 8.3%
*********************************************************
*********************************************************
So, which one is an obvious choice? From the calculation, buying a property in US seem the best option. In fact, in my opinion, it's very very good time now to buy a US property because US dollar is at lowest plus their property is at all time low as well. Furthermore, the same money you put as a deposit to buy property in Singapore entitle you to purchase two properties in US with cash! Well, although it looks very attractive, many still dare not to purchase. Some may says US is far far away. Some says US has lots of land and property seem to go down rather than appreciate. And, some says that the dollar will depreciate further. Well, choice is yours... and mine as well...
Malaysia property [Investment = RM33,000, ROI= -22.4%]
Singapore property [Investment S$120,000, ROI = 1.2% (5.4% for Singaporean)]
US property [Investment = US$33,000, ROI= 8.3%]
ADVISORY WARNING: This website provides information as an educational service to its readers and prospects and does not endorse the opinions or recommendations of the blogs or other sources of information. Readers and prospects are advised to carefully consider the opinions and analysis offered in the blogs or other information sources in the context of the reader or prospect's individual analysis and decision making. The author expressly disclaim any liability for any lost principal or profits without limitation which may arise directly or indirectly from the use of or reliance on such information.
ADVISORY WARNING: This website provides information as an educational service to its readers and prospects and does not endorse the opinions or recommendations of the blogs or other sources of information. Readers and prospects are advised to carefully consider the opinions and analysis offered in the blogs or other information sources in the context of the reader or prospect's individual analysis and decision making. The author expressly disclaim any liability for any lost principal or profits without limitation which may arise directly or indirectly from the use of or reliance on such information.