Clementi 4-room HDB: gross vs net yield on current market value
- Current market value
- $620,000 (2026 Clementi 4-room estimate)
- Gross monthly rent
- $2,900
- Annual costs
- Property tax $1,800 + maintenance $1,080 + agent fee (0.5mo) $1,450
- Vacancy assumption
- 4% (approx. 2 weeks/year)
- Gross annual rent
- $34,800
- Gross yield
- 5.61%
- Net annual income (after costs + vacancy)
- $28,518
- Net yield
- 4.60%
How to read this: The Clementi 4-room flat yields 4.60% net on current market value — meaningfully above the CPF OA rate of 2.5% and comparable to REITs at moderate risk. For an owner who bought at $280,000 and sees "gross yield on cost" of 12.4%, this net-on-market-value figure of 4.60% is the sobering but accurate metric. If this owner sold instead, net cash proceeds (after outstanding mortgage and CPF repayment) might be $320,000 — which at 4.60% in rental income would generate $14,720/year. Investing t...