Apartment, 1 bedroom, 29 m²
EDEM IIApartmentsUnit A 2.4
LayoutApartment hills view 29 m²
Bedrooms1
Bathrooms1
Living Area29 m²
Price per m²$ 3,793
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 110,000
Down Payment from $ 11,000 (10%)
Rental Income Model
Purchase Price:
$110,000
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
12.8%
Payback Period:
7.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,810 | $21,718 |
Management fee (18%) | -$326 | -$3,909 |
Other expenses (17%) | -$308 | -$3,692 |
Net Income (Before Tax) | $1,176 | $14,116 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $110,000 | $105,000 | $108,150 | $111,395 | $114,736 | $118,178 |
| Property Value Growth | - $5,000 | - $1,850 | + $1,395 | + $4,736 | + $8,178 |
| Cumulative Rental Income | $0 | + $14,116 | + $28,233 | + $42,349 | + $56,466 |
| Expenses for re-registration (2%) | - $2,100 | - $2,163 | - $2,228 | - $2,295 | - $2,364 |
| Total Net Profit | - $7,100 | $10,103 | $27,399 | $44,791 | $62,280 |
| ROI | - 6.5% | 9.2% | 24.9% | 40.7% | 56.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $27,500 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 9.38% | $10,313 |
| 3Payment 3 | Apr 29, 2027 | 9.38% | $10,313 |
| 4Payment 4 | Jul 29, 2027 | 9.38% | $10,313 |
| 5Payment 5 | Oct 29, 2027 | 9.38% | $10,313 |
| 6Payment 6 | Jan 29, 2028 | 9.38% | $10,313 |
| 7Payment 7 | Apr 29, 2028 | 9.38% | $10,313 |
| 8Payment 8 | Jul 29, 2028 | 9.38% | $10,313 |
| 9Payment 9 | Oct 29, 2028 | 9.38% | $10,313 |
Incentives | |||
| Paid with rental income | -10% | $11,000 | |