Villa, 3 bedrooms, 104 m²
Berawa Private SuiteVillasUnit 1
Layout3 Bedroom Villa — 104 sq m
Bedrooms3
Bathrooms3
Living Area104 m²
Price per m²$ 2,788
HandoverSeptember 2027
FinishTurnkey
OwnershipLeasehold
$ 290,000
Down Payment from $ 29,000 (10%)
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $290,000 | $290,000 | $301,600 | $313,664 | $326,211 | $339,259 |
| Property Value Growth | $0 | + $11,600 | + $23,664 | + $36,211 | + $49,259 |
| Total Net Profit | $0 | $11,600 | $23,664 | $36,211 | $49,259 |
| ROI | 0.0% | 4.0% | 8.2% | 12.5% | 17.0% |
Value GrowthProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 100% | $290,000 |