Estate score

The Addition: score, psf band and negotiating room

The Pactum Estate Score for The Addition (Cheung Sha Wan) across five pillars — liquidity, net yield, commute, building age and developer — with every underlying figure and its source shown.

The Addition is a private residential estate in Cheung Sha Wan, Hong Kong, with 200 flats completed 2021. Saleable prices run HK$16,387–HK$22,124 per sq ft, management fee is HK$3 per sq ft, gross rental yield is about 3.2% and roughly 4.5% of flats change hands each year.

The Addition
Cheung Sha Wan · 恒基兆業
Total units
200
Annual turnover
4.5%
Completed
2021–2021
Management fee
HK$3.4/sq ft
Gross yield
3.2%
Net yield
2.70%
Pactum Estate Score
69/100
Saleable psf band
HK$16,618–HK$18,053
Mid psf HK$17,336 per sq ft
Indicative transacted band
HK$4.47M – HK$4.86M
Band midpoint HK$4,663,250

The Addition sits in Cheung Sha Wan with about 200 units completed 2021–2021. Roughly 4.5% of its stock changes hands each year, the weighted commute to the main employment hubs is about 26 minutes, and the net rental yield after management fee, rates and a vacancy allowance works out at 2.70%.

The five pillars

LiquidityYieldCommuteAgeDeveloper
The five factors at a glance

The closer to the outer ring, the stronger. High liquidity means easy entry and exit; high yield means rent supports the price; short commute, younger stock and a solid developer hold value better.

Liquidity
37/100
Yield
85/100
Commute
68/100
Age
100/100
Developer
84/100
LiquidityWeight 30% · 37/100

More trades means more comparables, and harder evidence at the table.

Net rental yieldWeight 25% · 85/100

What you keep after management fees, rates and vacancy.

Commute (weighted hubs)Weight 20% · 68/100

Door-to-door time, weighted across the hubs you selected.

Building ageWeight 15% · 100/100

Drives bank valuation, mortgage tenor and maintenance levies.

Developer & managementWeight 10% · 84/100

Management quality explains long-run price gaps within a district.

Where do you actually work?

Central / Admiralty26 min
Causeway Bay / Wan Chai32 min
Tsim Sha Tsui / Kowloon Station18 min
Kwun Tong / Kowloon Bay30 min
Kai Tak / Kowloon City28 min

Actual flat sizes

These are the real saleable areas quoted on the estate's own portal pages — no guessing needed. Pick a size and the value range, negotiation room and monthly rent below all follow it.

Sizes in this estate: 199–479 ft²

Est. price at this size
HK$4.66M
Est. monthly rent at this size
HK$16,947
LayoutSaleable areaEst. priceEst. monthly rent
Studio199 ft²HK$3.45MHK$12,537
1-bed226 ft²HK$3.92MHK$14,238
1-bed244 ft²HK$4.23MHK$15,372
1-bed269 ft²HK$4.66MHK$16,947
1-bed277 ft²HK$4.80MHK$17,451
2-bed479 ft²HK$8.30MHK$30,177

Sizes and rents are crawled daily from the Centanet, Midland and 28Hse estate pages; confirm final figures with a licensed agent.

Price band

Enter saleable area and floor to get this estate's transacted price band and what a negotiation is worth.

Pick a flat size
ReductionSavedNet of our fee
3%HK$139,897HK$69,949
5%HK$233,162HK$116,581
8%HK$373,060HK$186,530

Saved = band midpoint × reduction; net = saved ÷ 2. Real room depends on the seller's position, the bank valuation and same-period comparables.

The negotiating read

Transactions are steady but not constant, so a stale listing and a seller with a deadline are where the discount actually appears.

Where these figures come from

Each figure below links to the public page it was read from, so you can check it.

SourceSaleable psf rangeAverage psfRecent deals
中原地產 CentanetHK$16,387–HK$22,124HK$18,0531
美聯物業 MidlandHK$19,865–HK$19,685HK$18,0531
28Hse 千居HK$15,993–HK$20,459HK$18,0133

Sourced from public pages on the listing portals for comparison only. What any individual flat trades at still depends on aspect, floor, condition and the seller's position.

Data as at August 2026, based on published official and market sources. Price bands are indicative comparisons, not valuations.

Rental levels

Taken from the live rental listings on the major portals — the check on yield, and on how easily the flat lets.

Est. monthly rent at this size · 269 ft²
HK$16,947
Rent per saleable sq ft (monthly)
HK$63.0
Estate average monthly rent
HK$14,650/ month

The whole-estate average the portals publish, across all layouts.

Studio · 199 ft² · HK$12,5371-bed · 226 ft² · HK$14,2381-bed · 244 ft² · HK$15,3721-bed · 269 ft² · HK$16,9471-bed · 277 ft² · HK$17,4512-bed · 479 ft² · HK$30,177

Is the asking price fair?

We value each listing against this estate's own reported deals, weighting recent deals more heavily and adjusting for deal date, saleable area, floor level and block, and show the price we would negotiate towards. Where deals are too thin, we fall back to the live asking distribution — the method used is stated below the table.

For sale: 13For rent: 222 reported deals held

No listings captured yet — this refreshes daily.

Reported deals

Our own accumulating ledger of reported deals — the evidence behind every estimate and every negotiation. Crawled daily and never overwritten.

DateUnitSaleable areaPriceSaleable psf
2026-09-10家壹 高層 G238 ft²HK$3.96MHK$16,618
2026-09-09家壹 29 H226 ft²HK$4.08MHK$18,053
2026-09-09家壹 高層 E226 ft²HK$4.08MHK$18,053
2026-09-08家壹 高層 H226 ft²HK$4.08MHK$18,053
2026-08-18家壹 露台238 ft²HK$3.96MHK$16,618
2026-08-05家壹 1房276 ft²HK$4.95MHK$17,935
2026-08-04家壹 11 E276 ft²HK$4.95MHK$17,935
2026-07-08家壹 9 C277 ft²HK$5.00MHK$18,051
2026-07-08家壹 1房277 ft²HK$5.00MHK$18,051
2026-07-07家壹 9 C277 ft²HK$5.00MHK$18,051
2026-04-16家壹 15 F221 ft²HK$3.96MHK$17,919
2026-04-16家壹220 ft²HK$3.96MHK$18,000
2026-04-15家壹 15 F221 ft²HK$3.96MHK$17,919
2026-02-11家壹 1房276 ft²HK$5.00MHK$18,116
2026-02-11家壹 18 E276 ft²HK$5.00MHK$18,116
2026-02-10家壹 18 E276 ft²HK$5.00MHK$18,116
2025-10-22家壹 1房269 ft²HK$4.68MHK$17,398
2025-10-22家壹 20 B269 ft²HK$4.68MHK$17,398
2025-10-16家壹 1房277 ft²HK$4.28MHK$15,451
2025-06-10家壹 9 H226 ft²HK$3.40MHK$15,044
2025-06-10家壹226 ft²HK$3.40MHK$15,044
2025-06-06家壹238 ft²HK$3.78MHK$15,882

Listings are crawled daily from the public pages of each agency portal; price, area and availability are as published by that portal and its licensed agents. Pactum Advisor is not an estate agency.

Frequently asked questions

Every answer below is calculated from The Addition's own stored figures and moves with the daily update.

How much is The Addition per square foot?

Saleable prices at The Addition currently run HK$16,387–HK$22,124 per sq ft, with a mid-point of HK$19,256. The band is rebuilt from reported transactions first, then live asking prices, so it tracks what flats actually close at rather than marketing averages.

What does a flat at The Addition cost in total?

A mid-size flat at The Addition works out at roughly HK$4.66M at today's band. Enter the exact saleable area and floor in the price-band tool on this page for a figure specific to the unit you are looking at.

What are the latest transactions at The Addition?

The most recent reported deal we hold at The Addition is from September 2026; the transaction table on this page lists the block, floor band, saleable area, price and price per sq ft for each one.

What is the rental yield at The Addition?

Gross rental yield is about 3.2%. After the HK$3 per sq ft management fee, rates and normal upkeep, the net yield we calculate is 2.70%, on a median reported rent of about HK$14,650 a month.

How much is the management fee at The Addition?

About HK$3 per saleable sq ft per month — roughly HK$2,040 a month for a 600 sq ft flat. Management fee is the largest recurring holding cost after mortgage interest.

How old is The Addition?

The Addition was completed in 2021, making it around 5 years old. Age matters for mortgage terms and for the maintenance levies an older building can charge.

How many units does The Addition have?

200 flats. Around 4.5% of them trade each year, which is what makes comparable evidence available — and that evidence is what a negotiation rests on.

How long does it take to get to Central from The Addition?

About 26 minutes door-to-door from Cheung Sha Wan to Central by public transport. Commute times to Causeway Bay, Tsim Sha Tsui, Kwun Tong and Kai Tak are shown in the commute section on this page.

How much room is there to negotiate at The Addition?

It depends on the individual flat, not the estate: we compare the asking price against deals in the same block, floor band and layout. This page shows what a 3%, 5% and 8% reduction is worth in cash at The Addition. Our fee is half of the reduction we secure, payable on signing the provisional agreement — no reduction, no fee.

What else do I pay when buying at The Addition?

Ad valorem stamp duty, solicitor's fees, agency commission and mortgage-related costs. Every dollar off the agreed price also reduces stamp duty, commission and decades of mortgage interest — see the buying-cost guides linked on this page.

The numbers to settle before buying here

Other estates in Cheung Sha Wan to compare

Same-district alternatives — compare price per sq ft, size and yield before settling on The Addition.

Scores and bands on this page are comparative analysis of published information, not a valuation of any individual flat and not investment advice. Pactum Advisor is not an estate agency and not a licensed valuer; the price a specific flat trades at depends on its aspect, floor, condition and the seller's position.