Sold
Villa, 2 bedrooms, 235 m²
Baliwood IBaliwood IUnit LOT 7
LayoutLOT 7
Bedrooms2
Bathrooms2
Living Area235 m²
Price per m²$ 2,979
Ceiling Height3 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2052
$ 700,000
Down Payment from $ 700,000 (100%)
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $700,000 | $700,000 | $735,000 | $771,750 | $810,338 | $850,854 |
| Property Value Growth | $0 | + $35,000 | + $71,750 | + $110,338 | + $150,854 |
| Resale costs (5%) | - $35,000 | - $36,750 | - $38,588 | - $40,517 | - $42,543 |
| Total Net Profit | - $35,000 | - $1,750 | $33,163 | $69,821 | $108,312 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 4, 2026 | 100% | $700,000 |