Estate score

Wah Yu Court: score, psf band and negotiating room

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

Wah Yu Court
Chai Wan · 華懋
Total units
120
Annual turnover
4.2%
Completed
1978–1978
Management fee
HK$2.7/sq ft
Gross yield
3.0%
Net yield
2.40%
Pactum Estate Score
50/100
Saleable psf band
HK$8,794–HK$9,233
Mid psf HK$9,014 per sq ft
Indicative transacted band
HK$3.10M – HK$3.25M
Band midpoint HK$3,172,752

Wah Yu Court sits in Chai Wan with about 120 units completed 1978–1978. Roughly 4.2% 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 2.40%.

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
32/100
Yield
70/100
Commute
68/100
Age
14/100
Developer
76/100
LiquidityWeight 30% · 32/100

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

Net rental yieldWeight 25% · 70/100

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% · 14/100

Drives bank valuation, mortgage tenor and maintenance levies.

Developer & managementWeight 10% · 76/100

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

Where do you actually work?

Central / Admiralty24 min
Causeway Bay / Wan Chai18 min
Tsim Sha Tsui / Kowloon Station32 min
Kwun Tong / Kowloon Bay26 min
Kai Tak / Kowloon City32 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: 332398 ft²

Est. price at this size
HK$3.17M
Est. monthly rent at this size
HK$13,728
LayoutSaleable areaEst. priceEst. monthly rent
1-bed332 ft²HK$2.99MHK$12,948
2-bed332 ft² · Gross area 403 ft²HK$2.99MHK$12,948
2-bed352 ft² · Gross area 430 ft²HK$3.17MHK$13,728
2-bed398 ft² · Gross area 488 ft²HK$3.59MHK$15,522

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$95,183HK$47,591
5%HK$158,638HK$79,319
8%HK$253,820HK$126,910

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. At 48 years old, bank valuation and mortgage tenor also come into play, and a valuation shortfall is a legitimate lever on price.

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
28Hse 千居HK$10,542–HK$11,386HK$9,2331
中原地產 CentanetHK$10,542–HK$12,6510
美聯物業 MidlandHK$8,237–HK$11,233HK$9,23320

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 · 352 ft²
HK$13,728
Rent per saleable sq ft (monthly)
HK$39.0
Estate average monthly rent
HK$15,500/ month

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

1-bed · 332 ft² · HK$12,9482-bed · 332 ft² · HK$12,9482-bed · 352 ft² · HK$13,7282-bed · 398 ft² · HK$15,522

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: 4For rent: 148 reported deals held

Every listing is currently asking above our estimate — which is exactly when negotiation pays.

UnitTypeSaleable areaAskingEstimated valueGap to askingReadSource
華裕閣For sale332 ft²HK$3.50MHK$3.01M – HK$3.23M+12%Above market中原地產 Centanet · View
華裕閣For sale332 ft²HK$3.50MHK$3.01M – HK$3.23M+12%Above market28Hse 千居 · View
華裕閣For sale332 ft²HK$3.68MHK$3.01M – HK$3.23M+18%Well above market中原地產 Centanet · View
華裕閣For rent332 ft²HK$15,500HK$12,042 – HK$13,854+20%Well above market28Hse 千居 · View
華裕閣For sale332 ft²HK$4.20MHK$3.01M – HK$3.23M+35%Well above market中原地產 Centanet · View

Listings last confirmed on the portals on 5 Sept 2026. Anything sold or withdrawn drops off automatically, and a listing whose price and size do not reconcile is not shown.

Method: Transaction comparables · Evidence used: 27 · Confidence: High | ±3.5%

Model settings: each deal's influence halves every 6 months; adjusted for size (elasticity 0.35), floor (-0.07% per storey) and deal date (-0.13% per month); variation explained 69%.

Negotiation target
HK$3.06M
Potential saving
HK$1.14M
Our fee (half of what we save you)
HK$0.57M

These are modelled estimates from public deal and listing data — not a valuation report, and no substitute for a bank valuation or a licensed valuer.

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
2026-07-30華裕閣 未知 A352 ft²HK$3.25MHK$9,233
2026-07-30華裕閣 N/A352 ft²HK$3.25MHK$9,233
2026-07-30華裕閣 九樓 F室352 ft²HK$3.25MHK$9,233
2026-07-29華裕閣 9 F室352 ft²HK$3.25MHK$9,233
2026-07-29華裕閣 9 F352 ft²HK$3.25MHK$9,233
2025-11-18華裕閣 未知 BHK$3.12M
2025-11-18華裕閣 N/AHK$3.12M
2025-11-18華裕閣 六樓 H室332 ft²HK$3.12MHK$9,398
2025-11-17華裕閣 6 H332 ft²HK$3.12MHK$9,398
2025-11-17華裕閣 6 H室332 ft²HK$3.12MHK$9,398
2025-06-20華裕閣 N/A398 ft²HK$3.50MHK$8,795
2025-06-20華裕閣 未知 C398 ft²HK$3.50MHK$8,794
2025-06-20華裕閣 十二樓 D室398 ft²HK$3.50MHK$8,794
2025-06-19華裕閣 12 D398 ft²HK$3.50MHK$8,794
2025-06-19華裕閣 12 D室398 ft²HK$3.50MHK$8,794
2025-05-15華裕閣 天台 D398 ft²HK$3.50MHK$8,794
2025-05-15華裕閣 天台398 ft²HK$3.50MHK$8,795
2025-05-09華裕閣 未知 EHK$3.60M
2025-05-09華裕閣 N/AHK$3.60M
2025-05-09華裕閣 二樓 G室398 ft²HK$3.60MHK$9,045
2025-05-08華裕閣 2 G室398 ft²HK$3.60MHK$9,045
2025-05-08華裕閣 2 G398 ft²HK$3.60MHK$9,045
2024-10-15華裕閣 未知 FHK$3.60M
2024-10-15華裕閣 七樓 F室352 ft²HK$3.60MHK$10,227
2024-10-15華裕閣 N/AHK$3.60M
2024-10-14華裕閣 7 F352 ft²HK$3.60MHK$10,227
2024-10-14華裕閣 7 F室352 ft²HK$3.60MHK$10,227
2024-05-30華裕閣 二樓 C室332 ft²HK$3.22MHK$9,699
2024-05-30華裕閣 未知 G332 ft²HK$3.22MHK$9,699
2024-05-30華裕閣 N/A332 ft²HK$3.22MHK$9,699

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.

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.