■ 마포 한강 2차 푸르지오 딜라이트 스퀘어 상가 가격표 (분양가 및 예상 임대료) (단위:평, 원)
구분
면적(평) 전용
분양가
층
호실
1
101
16.90
50.90
960,600,000
928,654,292
54,940,880
18,243,051
42,000,000
3,400,000
201,150
4.60%
1
102
11.60
34.93
665,800,000
643,658,159
55,490,243
18,425,472
29,000,000
2,400,000
206,906
4.69%
1
103
11.80
35.55
836,200,000
808,391,338
68,483,275
22,739,784
37,000,000
2,900,000
245,675
4.51%
1
104
12.70
38.25
786,200,000
760,054,138
59,837,335
19,868,902
35,000,000
2,800,000
220,438
4.63%
1
105
12.73
38.33
819,700,000
792,440,062
62,255,200
20,671,740
36,000,000
2,900,000
227,828
4.60%
1
106
12.69
38.23
817,500,000
790,313,225
62,257,075
20,672,391
36,000,000
2,900,000
228,448
4.61%
1
107
26.75
80.55
1,474,900,000
1,425,850,735
53,310,760
17,701,769
65,000,000
5,200,000
194,421
4.59%
1
108
11.27
33.95
605,100,000
584,976,798
51,895,629
17,231,876
27,000,000
2,100,000
186,299
4.52%
1
109
9.12
27.46
489,500,000
473,221,191
51,894,073
17,231,356
22,000,000
1,700,000
186,424
4.52%
1
110
22.64
68.19
1,239,500,000
1,198,279,196
52,919,377
17,571,810
54,000,000
4,300,000
189,900
4.51%
1
111
22.88
68.90
1,252,300,000
1,210,653,519
52,915,671
17,570,582
55,000,000
4,400,000
192,317
4.57%
1
112
25.68
77.35
1,392,200,000
1,345,901,005
52,404,094
17,400,719
61,000,000
4,900,000
190,787
4.58%
1
113
28.52
85.88
1,545,700,000
1,494,296,210
52,402,732
17,400,259
68,000,000
5,400,000
189,370
4.54%
1
114
91.53
275.64
4,815,200,000
4,655,065,738
50,860,968
16,888,327
210,000,000
16,700,000
182,463
4.51%
1
115
16.46
49.57
892,200,000
862,529,002
52,406,068
17,401,376
39,000,000
3,100,000
188,352
4.52%
1
116
18.40
55.42
997,500,000
964,327,146
52,404,299
17,400,783
44,000,000
3,500,000
190,200
4.56%
1
117
16.96
51.09
919,600,000
889,017,788
52,405,991
17,401,339
41,000,000
3,200,000
188,634
4.53%
1
118
16.96
51.09
954,600,000
922,853,828
54,400,564
18,063,635
42,000,000
3,400,000
200,424
4.63%
1
119
22.43
67.54
1,444,200,000
1,396,171,694
62,253,923
20,671,343
63,000,000
5,000,000
222,945
4.50%
1
120
15.25
45.94
818,700,000
791,473,318
51,888,797
17,229,613
36,000,000
2,900,000
190,123
4.61%
1
121
15.44
46.51
828,900,000
801,334,107
51,892,580
17,230,863
37,000,000
2,900,000
187,797
4.55%
1
122
16.10
48.49
864,100,000
835,363,496
51,887,726
17,229,253
38,000,000
3,000,000
186,342
4.51%
1
123
22.02
66.32
1,288,700,000
1,245,843,001
56,573,354
18,785,112
57,000,000
4,500,000
204,344
4.54%
1
124
21.83
65.75
1,277,600,000
1,235,112,142
56,574,183
18,785,388
56,000,000
4,500,000
206,122
4.58%
1
125
16.96
51.08
819,200,000
791,956,690
46,694,823
15,504,959
36,000,000
2,900,000
170,988
4.60%
1
126
16.96
51.08
819,200,000
791,956,690
46,694,823
15,504,959
36,000,000
2,900,000
170,988
4.60%
533
1,604
29,624,900,000
28,639,694,508
53,773,401
17,855,391
1,302,000,000
102,600,000
192,640
4.50%
26
계약
분양가(VAT포함)
분양가(VAT제외)
임대료 (VAT별도) 전용평당가
계약평당가
보증금
월세(vat별도)
전용임대가
수익률
2
201
18.45
50.19
992,700,000
959,686,775
52,016,085
19,120,459
44,000,000
3,500,000
189,704
4.59%
2
202
9.31
25.33
501,000,000
484,338,747
52,018,188
19,121,251
22,000,000
1,800,000
193,321
4.67%
2
203
19.82
53.91
1,281,600,000
1,238,979,118
62,518,298
22,980,940
56,000,000
4,500,000
227,068
4.56%
2
204
11.09
30.18
895,800,000
866,009,281
78,059,730
28,693,799
39,000,000
3,200,000
288,439
4.64%
2
205
11.01
29.95
800,000,000
773,395,205
70,250,575
25,823,234
35,000,000
2,800,000
254,335
4.55%
2
206
4.25
11.56
236,600,000
228,731,632
53,850,970
19,794,956
11,000,000
900,000
211,890
4.96%
2
207
6.49
17.66
361,100,000
349,091,261
53,766,660
19,763,945
16,000,000
1,300,000
200,225
4.68%
2
208
13.77
37.45
899,400,000
869,489,559
63,158,551
23,216,304
40,000,000
3,200,000
232,444
4.63%
2
209
11.86
32.28
775,200,000
749,419,953
63,162,464
23,217,721
34,000,000
2,700,000
227,561
4.53%
2
210
30.07
81.80
1,944,500,000
1,879,833,720
62,518,625
22,981,067
85,000,000
6,800,000
226,151
4.55%
2
211
29.48
80.21
1,965,000,000
1,899,651,972
64,432,485
23,684,572
86,000,000
6,900,000
234,035
4.57%
2
212
19.17
52.14
1,302,700,000
1,259,377,417
65,710,466
24,154,333
57,000,000
4,600,000
240,014
4.59%
2
213
19.30
52.52
1,312,100,000
1,268,464,810
65,708,789
24,153,736
58,000,000
4,600,000
238,288
4.56%
2
214
22.08
60.06
1,486,100,000
1,436,678,267
65,071,975
23,919,651
65,000,000
5,200,000
235,525
4.55%
2
215
24.57
66.84
1,653,800,000
1,598,801,237
65,071,148
23,919,327
72,000,000
5,800,000
236,060
4.56%
2
216
58.15
158.20
3,760,800,000
3,635,730,858
62,519,741
22,981,464
164,000,000
13,100,000
225,267
4.53%
2
217
19.26
52.40
1,305,400,000
1,261,987,626
65,521,621
24,084,935
57,000,000
4,600,000
238,829
4.58%
2
218
15.74
42.83
1,185,700,000
1,146,268,368
72,803,156
26,761,525
52,000,000
4,200,000
266,755
4.61%
2
219
10.26
27.92
603,600,000
583,526,682
56,852,751
20,898,373
27,000,000
2,100,000
204,602
4.53%
2
220
14.95
40.66
879,000,000
849,767,981
56,853,883
20,898,757
39,000,000
3,100,000
207,406
4.59%
2
221
15.53
42.24
913,200,000
882,830,626
56,856,582
20,899,772
40,000,000
3,200,000
206,088
4.56%
2
222
10.00
27.21
599,800,000
579,853,055
57,981,537
21,313,281
27,000,000
2,100,000
209,986
4.56%
2
223
11.65
31.69
652,000,000
630,317,092
54,113,459
19,891,448
29,000,000
2,300,000
197,458
4.59%
2
224
12.56
34.17
703,100,000
679,717,711
54,113,301
19,891,369
31,000,000
2,500,000
199,029
4.62%
2
225
9.06
24.66
610,100,000
589,810,518
65,079,667
23,922,473
27,000,000
2,200,000
242,748
4.69%
2
226
10.76
29.26
759,200,000
733,952,049
68,230,815
25,080,787
34,000,000
2,700,000
251,002
4.63%
2
227
11.20
30.46
790,100,000
763,824,439
68,222,921
25,077,859
35,000,000
2,800,000
250,089
4.61%
2
228
12.40
33.74
875,300,000
846,191,029
68,223,130
25,077,979
39,000,000
3,100,000
249,934
4.61%
2
229
17.23
46.87
1,350,900,000
1,305,974,478
75,804,368
27,864,741
59,000,000
4,700,000
272,808
4.52%
2
230
20.02
54.45
1,943,800,000
1,879,156,999
93,883,588
34,510,418
85,000,000
6,800,000
339,731
4.55%
2
231
25.70
69.92
2,495,700,000
2,412,703,016
93,878,034
34,508,398
600,000,000
9,100,000
354,080
6.02%
2
232
25.70
69.92
2,495,700,000
2,412,703,016
93,878,034
34,508,398
600,000,000
9,100,000
354,080
6.02%
2
233
30.45
82.82
2,956,500,000
2,858,178,654
93,879,721
34,509,006
800,000,000
10,300,000
338,314
6.01%
581
1,581
41,287,500,000
39,914,443,151
68,659,562
25,238,394
3,465,000,000
145,800,000
250,801
4.80%
3
301
10.74
29.88
489,600,000
473,317,865
44,088,114
15,842,254
22,000,000
1,700,000
158,350
4.52%
3
302
16.24
45.20
698,200,000
674,980,665
41,559,714
14,933,709
31,000,000
2,500,000
153,929
4.66%
3
303
16.24
45.20
698,200,000
674,980,665
41,559,714
14,933,709
31,000,000
2,500,000
153,929
4.66%
3
304
21.47
59.75
913,900,000
883,507,347
41,148,006
14,785,773
40,000,000
3,200,000
149,035
4.55%
3
305
21.47
59.75
913,900,000
883,507,347
41,148,006
14,785,773
40,000,000
3,200,000
149,035
4.55%
3
306
22.02
61.29
909,200,000
878,963,650
39,912,980
14,341,994
40,000,000
3,200,000
145,309
4.58%
3
307
19.63
54.62
868,200,000
839,327,146
42,763,736
15,366,355
38,000,000
3,100,000
157,945
4.64%
3
308
23.93
66.59
1,273,700,000
1,231,341,841
51,463,171
18,492,345
56,000,000
4,500,000
188,075
4.59%
3
309
15.84
44.10
1,070,300,000
1,034,706,110
65,301,949
23,465,045
47,000,000
3,800,000
239,824
4.62%
3
310
20.35
56.64
1,374,900,000
1,329,176,334
65,302,421
23,465,225
60,000,000
4,800,000
235,824
4.54%
3
311
19.83
55.19
1,339,600,000
1,295,050,271
65,304,858
23,466,089
59,000,000
4,700,000
237,005
4.56%
3
312
23.25
64.71
1,555,200,000
1,503,480,278
64,658,924
23,233,991
68,000,000
5,400,000
232,233
4.51%
33
합계
12
231
643
12,104,900,000
11,702,339,519
50,655,257
18,202,030
532,000,000
42,600,000
184,400
4.58%
71
1,345
3,828
83,017,300,000
80,256,477,178
59,672,135
20,963,500
5,299,000,000
291,000,000
216,364
4.66%