Estate score

Yat Nam: score, psf band and negotiating room

The Pactum Estate Score for Yat Nam (Ap Lei Chau) across five pillars — liquidity, net yield, commute, building age and developer — with every underlying figure and its source shown.

Yat Nam
Ap Lei Chau · 恒基兆業
Total units
138
Annual turnover
4.3%
Completed
2022–2022
Management fee
HK$3.4/sq ft
Gross yield
2.9%
Net yield
2.48%
Pactum Estate Score
65/100
Saleable psf band
HK$16,446–HK$17,520
Mid psf HK$16,983 per sq ft
Indicative transacted band
HK$4.34M – HK$4.63M
Band midpoint HK$4,483,486

Yat Nam sits in Ap Lei Chau with about 138 units completed 2022–2022. Roughly 4.3% of its stock changes hands each year, the weighted commute to the main employment hubs is about 27 minutes, and the net rental yield after management fee, rates and a vacancy allowance works out at 2.48%.

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
34/100
Yield
74/100
Commute
67/100
Age
100/100
Developer
84/100
LiquidityWeight 30% · 34/100

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

Net rental yieldWeight 25% · 74/100

What you keep after management fees, rates and vacancy.

Commute (weighted hubs)Weight 20% · 67/100

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 / Admiralty18 min
Causeway Bay / Wan Chai24 min
Tsim Sha Tsui / Kowloon Station30 min
Kwun Tong / Kowloon Bay34 min
Kai Tak / Kowloon City38 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: 183334 ft²

Est. price at this size
HK$4.48M
Est. monthly rent at this size
HK$17,952
LayoutSaleable areaEst. priceEst. monthly rent
Studio183 ft²HK$3.11MHK$12,444
1-bed186 ft²HK$3.16MHK$12,648
Studio242 ft²HK$4.11MHK$16,456
1-bed264 ft²HK$4.48MHK$17,952
1-bed300 ft²HK$5.09MHK$20,400
1-bed334 ft²HK$5.67MHK$22,712

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$134,505HK$67,252
5%HK$224,174HK$112,087
8%HK$358,679HK$179,339

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$20,699–HK$29,7520
美聯物業 MidlandHK$24,471–HK$24,971HK$24,9710
28Hse 千居HK$17,379–HK$24,294HK$17,4243

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 · 264 ft²
HK$17,952
Rent per saleable sq ft (monthly)
HK$68.0
Estate average monthly rent
HK$13,800/ month

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

Studio · 183 ft² · HK$12,4441-bed · 186 ft² · HK$12,648Studio · 242 ft² · HK$16,4561-bed · 264 ft² · HK$17,9521-bed · 300 ft² · HK$20,4001-bed · 334 ft² · HK$22,712

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: 6For rent: 140 reported deals held

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

UnitTypeSaleable areaAskingEstimated valueGap to askingReadSource
逸南For sale264 ft²HK$4.59MHK$3.51M – HK$5.40M+3%In line28Hse 千居 · View
逸南For rent183 ft²HK$13,800HK$11,573 – HK$13,315+11%Above market28Hse 千居 · View
逸南For sale186 ft²HK$3.85MHK$2.68M – HK$4.12M+13%Above market中原地產 Centanet · View
逸南For sale183 ft²HK$3.85MHK$2.63M – HK$4.10M+14%Above market中原地產 Centanet · View
逸南For sale186 ft²HK$4.50MHK$2.68M – HK$4.12M+32%Well above market中原地產 Centanet · View
逸南For sale264 ft²HK$6.46MHK$3.51M – HK$5.40MUnder review美聯物業 Midland · View
逸南For sale242 ft²HK$7.20MHK$3.31M – HK$5.10MUnder review中原地產 Centanet · View

Listings last confirmed on the portals on 6 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: 19 · Confidence: Indicative | ±21.2%

Model settings: each deal's influence halves every 6 months; adjusted for size (elasticity 0.35), floor (0.54% per storey) and deal date (-0.60% per month); variation explained 50%.

Negotiation target
HK$3.26M
Potential saving
HK$1.24M
Our fee (half of what we save you)
HK$0.62M

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
2026-04-01逸南 18 F264 ft²HK$4.60MHK$17,424
2026-04-01逸南 高層264 ft²HK$4.60MHK$17,424
2026-04-01逸南 註冊處成交 (264呎)264 ft²HK$4.60MHK$17,424
2026-03-31逸南 18 F室264 ft²HK$4.60MHK$17,424
2025-09-18逸南 23 A264 ft²HK$4.59MHK$17,379
2025-09-18逸南 註冊處成交 (264呎)264 ft²HK$4.59MHK$17,379
2025-09-18逸南 高層264 ft²HK$4.59MHK$17,379
2025-09-17逸南 23 A室264 ft²HK$4.59MHK$17,379
2025-08-29逸南 5 A242 ft²HK$3.98MHK$16,446
2025-08-29逸南 低層242 ft²HK$3.98MHK$16,446
2025-08-29逸南 註冊處成交 (242呎)242 ft²HK$3.98MHK$16,446
2025-08-28逸南 5 A室242 ft²HK$3.98MHK$16,446
2025-05-08逸南 15 BHK$3.33M
2025-05-08逸南 註冊處成交 (186呎)186 ft²HK$3.33MHK$17,903
2025-05-08逸南 低層186 ft²HK$3.33MHK$17,903
2025-05-07逸南 15 B室186 ft²HK$3.33MHK$17,903
2024-12-05逸南 23 B186 ft²HK$5.00MHK$26,882
2024-12-05逸南 註冊處成交 (186呎)186 ft²HK$5.00MHK$26,882
2024-12-05逸南 低層186 ft²HK$5.00MHK$26,882
2024-12-04逸南 23 B室186 ft²HK$5.00MHK$26,882
2023-05-08逸南 26 A264 ft²HK$7.20MHK$27,274
2023-05-08逸南 高層264 ft²HK$7.20MHK$27,274
2023-05-08逸南 註冊處成交 (264呎)264 ft²HK$7.20MHK$27,274
2023-05-07逸南 26 A室264 ft²HK$7.20MHK$27,274
2023-04-28逸南 25 D183 ft²HK$4.92MHK$26,910
2023-04-28逸南 低層183 ft²HK$4.92MHK$26,910
2023-04-28逸南 註冊處成交 (183呎)183 ft²HK$4.92MHK$26,910
2023-04-27逸南 25 D室183 ft²HK$4.92MHK$26,910
2023-03-31逸南 28 F264 ft²HK$7.16MHK$27,125
2023-03-31逸南 高層264 ft²HK$7.16MHK$27,125

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.