tf
ALL
📐 MẶT BẰNG 2D & CHIA PHÒNG Sát ranh 2 bên (0.0m) • Lùi trước 3.0m
|
Phòng Khách 27.5 m²
5.5m × 5.0m • Tầng 1
✏️ Chạm lên mặt đất để chấm đỉnh ranh đất
SITE AREA 14,850m²
UNITS/FLR 412 (7F)
FAR / BCR 3.25x
YIELD (YoC) 6.90%
COMPLIANCE ✅ QCVN
SITE
Area (m²)14,850
Hectares / Ac1.49 ha
FAR3.25
DU/Ha277.4
⊞ expand tabulation
MULTIFAMILY
Units412
GFA (m²)48,200
Footprint6,310
Stalls Req.412
1 Beds 144  35%
2 Beds 144  35%
Studios 82  20%
3 Beds 42  10%
Efficiency82.8%
Height23.5 m
Average74.2 m²
Coverage42.5%
PARKING
Stalls520
Structured460
Ratio (Units)1.26
Parking Req.412
SUMMARY
Sales Rev.2,680 Tỷ
Gross Rent/yr152.4 Tỷ
NOI / yr110.1 Tỷ
Net Profit+418 Tỷ
COSTS
Land Costs564 Tỷ
Soft Costs142 Tỷ
Hard Costs890 Tỷ
Total Costs1,596 Tỷ
METRICS
Yield on Cost6.90%
Cap Rate5.75%
Dev Margin+26.2%
Value1,914 Tỷ