1. Property & Financing Assumptions
2. Upfront Capital & Monthly Cashflow
10-Year Equity, Cashflow & Total Return Schedule
| Year | Projected Value | Loan Balance | Net Equity | Cumulative Cashflow | Net Profit (After Duty) | Total ROE |
|---|---|---|---|---|---|---|
| Year 1 | US$1,201,750 | US$909,015 | US$292,735 | US$-17,412 | US$16,573 | 6.4% |
| Year 2 | US$1,255,829 | US$897,335 | US$358,494 | US$-33,478 | US$66,266 | 25.6% |
| Year 3 | US$1,312,341 | US$884,916 | US$427,425 | US$-48,162 | US$120,513 | 46.6% |
| Year 4 | US$1,371,396 | US$871,712 | US$499,684 | US$-61,426 | US$179,508 | 69.4% |
| Year 5 | US$1,433,109 | US$857,672 | US$575,437 | US$-73,232 | US$243,455 | 94.1% |
| Year 6 | US$1,497,599 | US$842,744 | US$654,855 | US$-83,541 | US$312,564 | 120.8% |
| Year 7 | US$1,564,991 | US$826,871 | US$738,120 | US$-92,313 | US$387,057 | 149.6% |
| Year 8 | US$1,635,416 | US$809,995 | US$825,421 | US$-99,505 | US$467,166 | 180.5% |
| Year 9 | US$1,709,009 | US$792,050 | US$916,959 | US$-105,075 | US$553,134 | 213.8% |
| Year 10 | US$1,785,915 | US$772,971 | US$1,012,944 | US$-108,980 | US$645,214 | 249.4% |
3. Cross-Border 15-Country Yield, Duty & 5-Year Leveraged ROE Comparison (Local Resident)
| Country Portal | Gross Rental Yield | 12M YoY Growth | Benchmark Mortgage Rate | Max LTV (resident) | Stamp Duty (resident) | Est. 5-Year Leveraged ROE | Action |
|---|---|---|---|---|---|---|---|
| 🇸🇬 Singapore | 3.6% | +4.2% | 3.8% | 75% | ~3.6% | 70.9% | View Launches → |
| 🇲🇾 Malaysia | 5.3% | +6.8% | 4.15% | 90% | ~3.0% | 306.1% | View Launches → |
| 🇬🇧 United Kingdom | 4.7% | +3.4% | 4.65% | 85% | ~4.0% | 75.8% | View Launches → |
| 🇦🇪 UAE (Dubai) | 6.8% | +12.4% | 4.49% | 80% | ~4.0% | 359.8% | View Launches → |
| 🇦🇺 Australia | 4.6% | +5.5% | 6.15% | 80% | ~4.5% | 86.3% | View Launches → |
| 🇯🇵 Japan | 3.9% | +8.1% | 0.85% | 90% | ~3.5% | 421.2% | View Launches → |
| 🇭🇰 Hong Kong | 3.5% | +2.4% | 4.125% | 70% | ~3.8% | 27.5% | View Launches → |
| 🇹🇭 Thailand | 5.4% | +5.8% | 5.25% | 85% | ~2.5% | 175.4% | View Launches → |
| 🇮🇩 Indonesia | 6.6% | +6.2% | 7.5% | 85% | ~5.0% | 131.3% | View Launches → |
| 🇻🇳 Vietnam | 5.1% | +7.4% | 7.8% | 70% | ~2.5% | 107% | View Launches → |
| 🇰🇷 South Korea | 3.8% | +4.9% | 4.05% | 70% | ~2.5% | 81.5% | View Launches → |
| 🇹🇼 Taiwan | 2.8% | +5.6% | 2.18% | 80% | ~6.0% | 109.6% | View Launches → |
| 🇺🇸 United States | 5.1% | +4.5% | 6.15% | 80% | ~2.5% | 85.3% | View Launches → |
| 🇨🇦 Canada | 4.6% | +3.8% | 4.39% | 80% | ~3.0% | 84.7% | View Launches → |
| 🇩🇪 Germany | 3.7% | +3.2% | 3.45% | 80% | ~6.5% | 47.1% | View Launches → |
United States — Recorded Market Benchmarks & Open Data Bulletins
United States Market Snapshot (Oct 2026): Prime residential property in New York, Miami & San Francisco trades at a median of US$1,180/sq ft (typical unit price US$1.35M, +3.6% YoY), with median rents at US$5,200/mo and gross rental yields of 5.1%. Acquisition taxes follow 1.5–4% Closing · FHFA, and mortgage financing reaches up to 80% LTV for residents and 65% LTV for eligible foreign buyers (Mortgage Calculator · Stamp Duty Calculator).
| Area / Precinct (New York, Miami & San Francisco) | Median / sq ft | Median Rent | Gross Yield | 12M YoY |
|---|---|---|---|---|
| Manhattan NYC | US$1,680 | US$6,400 | 4.9% | +3.2% |
| Brickell Miami | US$920 | US$4,800 | 5.9% | +6.4% |
| SoMa San Francisco | US$1,190 | US$4,900 | 4.9% | +2.8% |
Frequently Asked Questions — Buying & Renting in United States
What is the median property price and rental yield in United States?
According to official open data benchmarks on Property.co, the prime median price in United States (New York, Miami & San Francisco) is US$1,180/sq ft (median sale price US$1.35M, +3.6% YoY), with a median monthly rent of US$5,200/mo and gross rental yield averaging 5.1%.
Can foreigners buy residential property in United States?
There are no citizenship restrictions on buying fee-simple real estate or condominiums in the United States; foreign sellers are subject to FIRPTA withholding rules upon disposition.
What are the mortgage LTV limits and stamp duty rates in United States?
US conventional mortgages use a 43% back-end Debt-to-Income (DTI) limit and 80% LTV (to avoid PMI) over 30 years fixed; foreign national programs typically require 30%–35% downpayment. Statutory transfer/stamp duty in United States follows 1.5–4% Closing · FHFA (FHFA / Qualified Mortgage (43% DTI) & County Recorder). Local residents qualify for up to 80% LTV and non-residents up to 65% LTV.
How do I compare coworking, coliving, serviced apartments, and self-storage in United States?
Property.co’s 3-tier Flexible Space Directory at /us/operators/coworking, /us/operators/coliving, /us/operators/serviced, and /us/operators/self-storage lists verified operators and individual district branches in United States with transparent monthly rate cards, on-site facilities, and direct WhatsApp/tour booking.