Sold
Townhouse, 1 bedroom, 40 m²
EDEM IIEDEM IIUnit AP 5.1
LayoutCondo Villa with Kitchen
Bedrooms1
Bathrooms1
Living Area40 m²
Plot Area40 m²
Price per m²$ 3,438
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 137,500
Down Payment from $ 13,750 (10%)
Additional options
Rental Income Model
Purchase Price:
$137,500
ADR:
$115
Occupancy:
85%
Annual Net Income:
$23,191
ROI:
16.9%
Payback Period:
5.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,973 | $35,679 |
Management fee (18%) | -$535 | -$6,422 |
Other expenses (17%) | -$505 | -$6,065 |
Net Income (Before Tax) | $1,933 | $23,191 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $137,500 | $180,000 | $185,400 | $190,962 | $196,691 | $202,592 |
| Property Value Growth | + $42,500 | + $47,900 | + $53,462 | + $59,191 | + $65,092 |
| Cumulative Rental Income | $0 | + $23,191 | + $46,382 | + $69,574 | + $92,765 |
| Expenses for re-registration (2%) | - $3,600 | - $3,708 | - $3,819 | - $3,934 | - $4,052 |
| Total Net Profit | $38,900 | $67,383 | $96,025 | $124,831 | $153,805 |
| ROI | 28.3% | 49.0% | 69.8% | 90.8% | 111.9% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 25% | $34,375 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 15% | $20,625 |
| 3Payment 3 | Apr 20, 2027 | 15% | $20,625 |
| 4Payment 4 | Jul 20, 2027 | 15% | $20,625 |
| 5Payment 5 | Oct 20, 2027 | 15% | $20,625 |
| 6Payment 6 | Jan 20, 2028 | 15% | $20,625 |
Incentives | |||
| Paid with rental income | -10% | $13,750 | |