Townhouse, 1 bedroom, 40 m²
EDEM IIEDEM IIUnit AP 5.8
LayoutBig Condo Villa
Bedrooms1
Bathrooms1
Living Area40 m²
Plot Area40 m²
Price per m²$ 3,438
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 137,500
Down Payment from $ 34,375 (25%)
Additional options
Rental Income Model
Purchase Price:
$137,500
ADR:
$100
Occupancy:
85%
Annual Net Income:
$20,166
ROI:
14.7%
Payback Period:
6.8 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,585 | $31,025 |
Management fee (18%) | -$465 | -$5,585 |
Other expenses (17%) | -$440 | -$5,274 |
Net Income (Before Tax) | $1,681 | $20,166 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $180,000 | $189,000 | $198,450 | $208,373 | $218,791 |
| Resale tax (10%) | - $18,000 | - $18,900 | - $19,845 | - $20,837 | - $21,879 |
| Resale advertising (5%) | - $9,000 | - $9,450 | - $9,923 | - $10,419 | - $10,940 |
| Cumulative Net Rental Income | $0 | $20,166 | $40,333 | $60,499 | $80,665 |
| Total Net Profit | $15,500 | $43,316 | $71,515 | $100,115 | $129,137 |
| ROI | 11.3% | 31.5% | 52.0% | 72.8% | 93.9% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 4, 2026 | 25% | $34,375 |
During Construction | |||
| 2Payment 2 | Dec 4, 2026 | 12.5% | $17,188 |
| 3Payment 3 | Mar 4, 2027 | 12.5% | $17,188 |
| 4Payment 4 | Jun 4, 2027 | 12.5% | $17,188 |
| 5Payment 5 | Sep 4, 2027 | 12.5% | $17,188 |
| 6Payment 6 | Dec 4, 2027 | 12.5% | $17,188 |
| 7Payment 7 | Mar 4, 2028 | 12.5% | $17,188 |