Villa, 2 bedrooms, 143 m²
Casa De ToveCasa De Tove VillasUnit Villa 1
Layout2 Bedroom Villa · 143 m²
Bedrooms2
Bathrooms2
Living Area143 m²
Plot Area150 m²
Price per m²$ 1,608
Handover—
FinishTurnkey
OwnershipLeasehold
$ 230,000
Down Payment from $ 138,000 (60%)
Rental Income Model
Purchase Price:
$230,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| Projected Sale Price | $230,000 | $230,000 | $230,000 | $230,000 | $230,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $0 | $0 | $0 | $0 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 60% | $138,000 |
Installments | |||
| 2Payment 2 | Oct 8, 2026 | 0.83% | $2,568 |
| 3Payment 3 | Nov 8, 2026 | 0.83% | $2,568 |
| 4Payment 4 | Dec 8, 2026 | 0.83% | $2,568 |
| 5Payment 5 | Jan 8, 2027 | 0.83% | $2,568 |
| 6Payment 6 | Feb 8, 2027 | 0.83% | $2,568 |
| 7Payment 7 | Mar 8, 2027 | 0.83% | $2,568 |
| 8Payment 8 | Apr 8, 2027 | 0.83% | $2,568 |
| 9Payment 9 | May 8, 2027 | 0.83% | $2,568 |
| 10Payment 10 | Jun 8, 2027 | 0.83% | $2,568 |
| 11Payment 11 | Jul 8, 2027 | 0.83% | $2,568 |
| 12Payment 12 | Aug 8, 2027 | 0.83% | $2,568 |
| 13Payment 13 | Sep 8, 2027 | 0.83% | $2,568 |
| 14Payment 14 | Oct 8, 2027 | 0.83% | $2,568 |
| 15Payment 15 | Nov 8, 2027 | 0.83% | $2,568 |
| 16Payment 16 | Dec 8, 2027 | 0.83% | $2,568 |
| 17Payment 17 | Jan 8, 2028 | 0.83% | $2,568 |
| 18Payment 18 | Feb 8, 2028 | 0.83% | $2,568 |
| 19Payment 19 | Mar 8, 2028 | 0.83% | $2,568 |
| 20Payment 20 | Apr 8, 2028 | 0.83% | $2,568 |
| 21Payment 21 | May 8, 2028 | 0.83% | $2,568 |
| 22Payment 22 | Jun 8, 2028 | 0.83% | $2,568 |
| 23Payment 23 | Jul 8, 2028 | 0.83% | $2,568 |
| 24Payment 24 | Aug 8, 2028 | 0.83% | $2,568 |
| 25Payment 25 | Sep 8, 2028 | 0.83% | $2,568 |
| 26Payment 26 | Oct 8, 2028 | 0.83% | $2,568 |
| 27Payment 27 | Nov 8, 2028 | 0.83% | $2,568 |
| 28Payment 28 | Dec 8, 2028 | 0.83% | $2,568 |
| 29Payment 29 | Jan 8, 2029 | 0.83% | $2,568 |
| 30Payment 30 | Feb 8, 2029 | 0.83% | $2,568 |
| 31Payment 31 | Mar 8, 2029 | 0.83% | $2,568 |
| 32Payment 32 | Apr 8, 2029 | 0.83% | $2,568 |
| 33Payment 33 | May 8, 2029 | 0.83% | $2,568 |
| 34Payment 34 | Jun 8, 2029 | 0.83% | $2,568 |
| 35Payment 35 | Jul 8, 2029 | 0.83% | $2,568 |
| 36Payment 36 | Aug 8, 2029 | 0.83% | $2,568 |
| 37Payment 37 | Sep 8, 2029 | 0.83% | $2,568 |
| 38Payment 38 | Oct 8, 2029 | 0.83% | $2,568 |
| 39Payment 39 | Nov 8, 2029 | 0.83% | $2,568 |
| 40Payment 40 | Dec 8, 2029 | 0.83% | $2,568 |
| 41Payment 41 | Jan 8, 2030 | 0.83% | $2,568 |
| 42Payment 42 | Feb 8, 2030 | 0.83% | $2,568 |
| 43Payment 43 | Mar 8, 2030 | 0.83% | $2,568 |
| 44Payment 44 | Apr 8, 2030 | 0.83% | $2,568 |
| 45Payment 45 | May 8, 2030 | 0.83% | $2,568 |
| 46Payment 46 | Jun 8, 2030 | 0.83% | $2,568 |
| 47Payment 47 | Jul 8, 2030 | 0.83% | $2,568 |
| 48Payment 48 | Aug 8, 2030 | 0.83% | $2,568 |
| 49Payment 49 | Sep 8, 2030 | 0.83% | $2,568 |