Estate score

Yi Nam: score, psf band and negotiating room

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

Yi Nam
Ap Lei Chau · 恒基兆業
Total units
106
Annual turnover
2.8%
Completed
2016–2017
Management fee
HK$3.4/sq ft
Gross yield
2.9%
Net yield
2.43%
Pactum Estate Score
60/100
Saleable psf band
HK$15,630–HK$18,753
Mid psf HK$17,192 per sq ft
Indicative transacted band
HK$7.10M – HK$8.51M
Band midpoint HK$7,804,941

Yi Nam sits in Ap Lei Chau with about 106 units completed 2016–2017. Roughly 2.8% 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 2.43%.

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
21/100
Yield
71/100
Commute
67/100
Age
92/100
Developer
84/100
LiquidityWeight 30% · 21/100

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

Net rental yieldWeight 25% · 71/100

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% · 92/100

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: 304959 ft²

Est. price at this size
HK$7.80M
Est. monthly rent at this size
HK$24,743
LayoutSaleable areaEst. priceEst. monthly rent
1-bed304 ft² · Gross area 321 ft²HK$5.23MHK$16,568
1-bed321 ft² · Gross area 321 ft²HK$5.52MHK$17,495
2-bed449 ft²HK$7.72MHK$24,471
2-bed454 ft²HK$7.80MHK$24,743
3-bed675 ft² · Gross area 674 ft²HK$11.60MHK$36,788
4-bed959 ft²HK$16.49MHK$52,266

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$234,148HK$117,074
5%HK$390,247HK$195,124
8%HK$624,395HK$312,198

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

Sales are thin, so asking prices and transacted prices drift apart — this is usually where the widest negotiating room sits.

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$16,755–HK$20,561HK$17,9405
中原地產 CentanetHK$16,784–HK$22,255HK$18,7111
美聯物業 MidlandHK$18,666–HK$22,697HK$18,7111

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 · 454 ft²
HK$24,743
Rent per saleable sq ft (monthly)
HK$54.5
Estate average monthly rent
HK$26,000/ month

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

1-bed · 304 ft² · HK$16,5681-bed · 321 ft² · HK$17,4952-bed · 449 ft² · HK$24,4712-bed · 454 ft² · HK$24,7433-bed · 675 ft² · HK$36,7884-bed · 959 ft² · HK$52,266

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: 126 reported deals held

Best value on the market now: 倚南, asking about 3% below our estimate. Ask us what it should actually close at before you make an offer.

UnitTypeSaleable areaAskingEstimated valueGap to askingReadSource
倚南For sale321 ft²HK$6.00MHK$5.45M – HK$6.92M-3%In line28Hse 千居 · View
倚南For sale320 ft²HK$6.00MHK$5.44M – HK$6.90M-3%In line中原地產 Centanet · View
倚南For sale304 ft²HK$6.68MHK$5.12M – HK$6.62M+14%Above market中原地產 Centanet · View
倚南For sale675 ft²HK$14.30MHK$11.06M – HK$14.04M+14%Above market中原地產 Centanet · View
倚南For sale675 ft²HK$15.00MHK$11.06M – HK$14.04M+20%Well above market中原地產 Centanet · View
倚南For rent320 ft²HK$26,000HK$16,219 – HK$18,661Under review28Hse 千居 · 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: 26 · Confidence: Medium | ±11.9%

Model settings: each deal's influence halves every 6 months; adjusted for size (elasticity 0.05), floor (0.52% per storey) and deal date (+1.50% per month); variation explained 44%.

Negotiation target
HK$12.03M
Potential saving
HK$2.97M
Our fee (half of what we save you)
HK$1.49M

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
2026-08-20倚南 高層 2房449 ft²HK$8.42MHK$18,753
2026-08-20倚南 19 C450 ft²HK$8.42MHK$18,758
2026-08-19倚南 19 C450 ft²HK$8.42MHK$18,711
2026-07-09倚南 高層 1房320 ft²HK$4.90MHK$15,313
2026-07-09倚南 6 B320 ft²HK$4.90MHK$15,313
2026-07-08倚南 6 B320 ft²HK$4.90MHK$15,313
2026-07-07倚南 28 B321 ft²HK$6.00MHK$18,692
2026-07-07倚南 高層 1房321 ft²HK$6.00MHK$18,692
2026-07-06倚南 28 B321 ft²HK$6.00MHK$18,692
2026-07-02倚南 高層 1房321 ft²HK$6.10MHK$19,003
2026-07-02倚南 32 B321 ft²HK$6.10MHK$19,003
2026-07-01倚南 32 B321 ft²HK$6.10MHK$19,003
2026-06-23倚南 高層 2房454 ft²HK$8.11MHK$17,863
2026-06-23倚南 12 C454 ft²HK$8.11MHK$17,863
2026-06-22倚南 12 C454 ft²HK$8.11MHK$17,863
2026-05-29倚南 10 A675 ft²HK$10.55MHK$15,630
2026-05-29倚南 高層 1房321 ft²HK$6.10MHK$19,003
2026-05-29倚南 高層 3房675 ft²HK$10.55MHK$15,630
2026-05-28倚南 10 A675 ft²HK$10.55MHK$15,630
2026-05-11倚南 高層 3房675 ft²HK$11.98MHK$17,748
2026-05-11倚南 23 A675 ft²HK$11.98MHK$17,748
2026-03-06倚南 高層 3房675 ft²HK$8.00MHK$11,852
2026-03-06倚南 16 A675 ft²HK$8.00MHK$11,852
2026-03-02倚南 高層 2房449 ft²HK$7.70MHK$17,149
2026-03-02倚南 23 C450 ft²HK$7.70MHK$17,111
2026-02-16倚南 32 A674 ft²HK$11.80MHK$17,507

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.