■ 마포 한강 1차 푸르지오 딜라이트 스퀘어 상가 가격표 (분양가 및 예상 임대료) (단위:평, 원)
면적
호실 전용
기존 분양가 계약
분양가(VAT 제외)
전용평당가
조정 분양가 계약평당가
분양가(VAT 포함)
분양가(VAT 제외)
전용평당가
예상 임대료 계약평당가
할인율
보증금
월 임대료
수익률
B101
14.88
38.29
1,530,686,652
102,873,082
39,980,383
1,284,700,000
1,239,136,935
83,278,209
32,365,072
19.05%
50,000,000
4,000,000
4.04%
B102
35.00
90.07
3,420,802,106
97,725,276
37,979,751
2,871,100,000
2,769,273,802
79,110,938
30,745,513
19.05%
110,000,000
8,900,000
4.02%
B103
28.80
74.09
2,507,595,706
87,083,575
33,843,969
1,881,800,000
1,815,060,235
63,031,921
24,496,587
27.62%
70,000,000
5,900,000
4.06%
B104
27.98
71.98
2,387,482,277
85,342,814
33,167,437
2,003,800,000
1,932,733,393
69,087,039
26,849,830
19.05%
80,000,000
6,200,000
4.02%
B105
27.77
71.44
2,519,748,835
90,751,146
35,269,330
1,940,700,000
1,871,871,292
67,415,137
26,200,074
25.71%
70,000,000
6,100,000
4.06%
B106-3
19.08
49.08
1,678,651,003
88,000,512
34,200,327
1,276,300,000
1,231,034,849
64,533,709
25,080,240
26.67%
50,000,000
4,000,000
4.06%
B106-4
8.57
22.04
753,797,853
88,008,933
34,203,563
573,200,000
552,870,936
64,539,884
25,082,613
26.66%
20,000,000
1,800,000
4.05%
B107-1
9.12
23.46
741,847,276
81,380,586
31,627,592
578,700,000
558,175,873
61,229,203
23,795,998
24.76%
20,000,000
1,800,000
4.01%
B107-2
11.19
28.78
939,436,905
83,978,987
32,637,407
732,900,000
706,907,028
63,184,190
24,555,763
24.75%
30,000,000
2,300,000
4.08%
B107-3
7.13
18.34
598,642,900
83,984,111
32,639,441
467,000,000
450,437,416
63,188,045
24,557,294
24.76%
20,000,000
1,500,000
4.18%
B107-4
6.62
17.03
572,918,777
86,576,843
33,647,068
447,000,000
431,146,735
65,138,768
25,315,413
24.75%
20,000,000
1,400,000
4.09%
B108-1
8.28
21.31
716,933,360
86,576,036
33,646,717
580,500,000
559,912,034
67,611,761
26,276,484
21.90%
23,000,000
1,790,000
4.00%
B108-2
13.16
33.86
1,105,023,293
83,976,312
32,636,401
916,600,000
884,091,939
67,181,049
26,109,121
19.99%
40,000,000
2,900,000
4.12%
B108-3
11.34
29.19
982,074,134
86,574,028
33,645,930
814,600,000
785,709,463
69,259,223
26,916,744
19.99%
30,000,000
2,600,000
4.13%
B109-1
29.39
75.62
2,155,256,228
73,332,469
28,499,780
1,745,100,000
1,683,208,426
57,269,166
22,256,971
21.90%
70,000,000
5,400,000
4.02%
B109-2
16.19
41.65
1,187,158,193
73,333,157
28,500,041
984,700,000
949,776,710
58,666,526
22,800,033
20.00%
40,000,000
3,100,000
4.09%
B110-1
14.91
38.35
1,380,089,123
92,588,089
35,983,233
1,076,600,000
1,038,417,392
69,661,515
27,073,099
24.76%
40,000,000
3,400,000
4.09%
B110-2
14.42
37.09
1,334,717,440
92,588,166
35,983,290
1,041,200,000
1,004,272,886
69,661,573
27,073,142
24.76%
40,000,000
3,300,000
4.11%
B111-1
10.28
26.45
1,046,890,824
101,859,423
39,586,430
796,000,000
767,769,129
74,696,910
29,030,048
26.66%
30,000,000
2,500,000
4.07%
B111-2
10.28
26.45
1,046,890,824
101,859,423
39,586,430
796,000,000
767,769,129
74,696,910
29,030,048
26.66%
30,000,000
2,500,000
4.07%
B112-1
10.81
27.82
1,134,292,080
104,913,262
40,773,269
840,100,000
810,305,082
74,938,044
29,123,763
28.56%
30,000,000
2,700,000
4.15%
B113-1
6.03
15.53
626,898,926
103,898,104
40,378,715
482,900,000
465,773,508
77,181,449
29,995,617
25.70%
20,000,000
1,500,000
4.04%
B113-2
13.08
33.67
1,372,695,969
104,911,648
40,772,622
1,057,300,000
1,019,801,885
77,934,367
30,288,234
25.71%
40,000,000
3,300,000
4.04%
B113-3
21.58
55.53
2,241,948,552
103,888,861
40,375,130
1,682,500,000
1,622,828,593
75,195,747
29,223,904
27.62%
65,000,000
5,200,000
4.01%
B114-1
9.78
25.16
976,200,121
99,815,588
38,792,110
732,600,000
706,617,668
72,247,473
28,078,098
27.62%
30,000,000
2,300,000
4.08%
B114-2
11.67
30.02
1,176,422,929
100,838,325
39,189,579
882,900,000
851,587,141
72,987,740
28,365,791
27.61%
30,000,000
2,800,000
4.09%
B115-1
14.81
38.10
1,256,329,755
84,845,560
32,974,197
955,200,000
921,322,955
62,220,077
24,181,078
26.67%
40,000,000
3,000,000
4.08%
B115-2
16.26
41.83
1,393,457,565
85,710,243
33,310,227
1,059,500,000
1,021,923,860
62,854,178
24,427,500
26.66%
40,000,000
3,300,000
4.03%
B115-3
9.63
24.78
980,858,821
101,855,813
39,585,027
736,100,000
709,993,538
73,724,207
28,652,019
27.62%
30,000,000
2,300,000
4.06%
면적
호실 전용
기존 분양가 계약
분양가(VAT 제외)
전용평당가
조정 분양가 계약평당가
분양가(VAT 포함)
분양가(VAT 제외)
전용평당가
예상 임대료 계약평당가
할인율
보증금
월 임대료
수익률
B116
17.78
45.74
1,694,652,623
95,336,074
37,051,208
1,305,200,000
1,258,909,883
70,821,083
27,523,754
25.71%
50,000,000
4,100,000
4.07%
B117-1
17.30
44.52
1,617,885,355
93,502,353
36,338,531
1,389,900,000
1,340,605,920
77,473,378
30,109,069
17.14%
50,000,000
4,400,000
4.09%
B117-2
18.31
47.12
1,695,260,279
92,582,795
35,981,159
1,489,800,000
1,436,962,875
78,474,941
30,498,315
15.24%
60,000,000
4,600,000
4.01%
B118-1
22.49
57.88
2,082,540,004
92,584,550
35,981,873
1,830,200,000
1,765,290,276
78,476,428
30,498,921
15.23%
70,000,000
5,700,000
4.03%
B118-2
19.00
48.88
1,758,760,381
92,581,691
35,980,736
1,545,600,000
1,490,783,877
78,474,005
30,497,957
15.24%
60,000,000
4,800,000
4.03%
B119-1
13.19
33.95
1,209,540,207
91,671,463
35,626,979
1,063,000,000
1,025,299,729
77,702,478
30,198,106
15.23%
40,000,000
3,300,000
4.02%
B119-2
11.89
30.59
1,111,403,686
93,498,759
36,337,130
976,700,000
942,060,438
79,251,329
30,800,044
15.24%
40,000,000
3,100,000
4.12%
B120
14.27
36.73
1,347,782,054
94,420,523
36,695,396
1,224,400,000
1,180,975,530
82,730,363
32,152,156
12.38%
50,000,000
3,800,000
4.03%
B121
38.37
98.73
3,388,089,933
88,304,305
34,318,379
3,077,800,000
2,968,642,997
77,371,391
30,069,437
12.38%
120,000,000
9,500,000
4.00%
B1 계
610.60
1,571.13
101
13.76
34.79
1,416,447,234
102,910,981
40,709,698
1,300,700,000
1,254,569,480
91,149,726
36,057,161
11.43%
50,000,000
4,100,000
4.08%
102
32.70
82.67
3,133,178,043
95,809,349
37,900,395
2,877,200,000
2,775,157,460
84,859,709
33,568,922
11.43%
110,000,000
8,900,000
4.01%
103
26.32
66.52
2,364,593,883
89,856,370
35,545,516
2,171,400,000
2,094,389,305
79,587,071
31,483,171
11.43%
80,000,000
6,800,000
4.05%
104
25.50
64.46
2,649,179,664
103,895,463
41,099,122
2,432,700,000
2,346,422,061
92,021,696
36,402,079
11.43%
90,000,000
7,600,000
4.04%
105
24.76
62.59
2,547,295,929
102,884,307
40,699,151
2,339,200,000
2,256,238,124
91,126,100
36,047,819
11.43%
31,400,000
106
13.43
33.96
1,505,671,460
112,076,430
44,335,376
1,382,700,000
1,333,661,275
99,267,695
39,268,476
11.42%
18,600,000
113
34.63
87.54
2,614,543,245
75,497,617
29,865,461
2,323,500,000
2,241,094,939
64,712,243
25,598,967
14.28%
90,000,000
7,200,000
4.02%
114
19.01
48.06
1,466,882,722
77,164,816
30,524,985
1,303,600,000
1,257,366,629
66,141,271
26,164,273
14.28%
50,000,000
4,100,000
4.07%
115
42.00
106.18
3,109,074,337
74,023,860
29,282,466
2,763,000,000
2,665,007,668
63,449,023
25,099,256
14.28%
110,000,000
8,600,000
4.04%
116
27.20
68.76
1,959,287,016
72,033,617
28,495,163
1,702,500,000
1,642,119,274
60,371,031
23,881,660
16.19%
70,000,000
5,300,000
4.05%
259.31
655.53
202
36.42
100.17
1,797,650,395
49,362,075
17,946,012
1,597,500,000
1,540,843,196
42,310,350
15,382,296
14.29%
60,000,000
5,000,000
4.05%
203
28.80
79.20
1,293,599,352
44,924,011
16,332,507
1,149,600,000
1,108,828,380
38,506,295
13,999,292
14.28%
40,000,000
3,600,000
4.04%
204
27.98
76.95
1,569,779,218
56,113,183
20,400,428
1,395,100,000
1,345,621,497
48,097,014
17,486,081
14.28%
48,000,000
4,300,000
3.98%
205
27.65
76.06
1,724,123,962
62,350,357
22,668,010
1,532,200,000
1,477,859,120
53,443,164
19,429,723
14.28%
52,000,000
4,700,000
3.96%
206
18.21
50.10
1,001,721,693
55,001,523
19,996,284
900,100,000
868,177,127
47,667,986
17,330,113
13.33%
30,000,000
2,800,000
4.01%
207
5.87
16.15
241,543,447
41,136,415
14,955,531
214,700,000
207,085,467
35,259,785
12,819,026
14.27%
10,000,000
700,000
4.26%
208
36.20
99.56
1,929,916,954
53,316,821
19,383,794
1,677,000,000
1,617,523,655
44,684,573
16,245,465
16.19%
60,000,000
5,200,000
4.01%
212
16.87
46.41
1,011,140,368
59,924,074
21,785,914
928,600,000
895,666,348
53,075,608
19,296,095
11.42%
36,000,000
2,870,000
4.01%
213
22.73
62.51
1,497,265,546
65,883,174
23,952,396
1,375,000,000
1,326,234,362
58,353,669
21,214,980
11.42%
54,000,000
4,250,000
4.01%
214
24.59
67.62
1,518,330,970
61,757,158
22,452,356
1,394,300,000
1,344,849,870
54,699,197
19,886,373
11.43%
54,000,000
4,310,000
4.01%
215
28.30
77.84
1,712,578,489
60,517,417
22,001,632
1,572,700,000
1,516,922,750
53,601,141
19,487,159
11.42%
60,000,000
4,900,000
4.04%
2F 계
273.61
752.58
13.39%
4.03%
합계
2,208.45
5,721.71
20.00%
4.06%
21.80%
4.06%
순매출액10%
1F 계
12.74%
4.05%