Sold
Townhouse, 1 bedroom, 33 m²
EDEM IIEDEM IIUnit AP 3.5
LayoutCondo villa (private pool)
Bedrooms1
Bathrooms1
Living Area33 m²
Plot Area33 m²
Price per m²$ 3,347
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 110,450
Down Payment from $ 11,045 (10%)
Additional options
Rental Income Model
Purchase Price:
$110,450
ADR:
$65
Occupancy:
85%
Annual Net Income:
$13,108
ROI:
11.9%
Payback Period:
8.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,681 | $20,166 |
Management fee (18%) | -$302 | -$3,630 |
Other expenses (17%) | -$286 | -$3,428 |
Net Income (Before Tax) | $1,092 | $13,108 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $110,450 | $145,000 | $149,350 | $153,831 | $158,445 | $163,199 |
| Property Value Growth | + $34,550 | + $38,900 | + $43,381 | + $47,995 | + $52,749 |
| Cumulative Rental Income | $0 | + $13,108 | + $26,216 | + $39,324 | + $52,432 |
| Expenses for re-registration (2%) | - $2,900 | - $2,987 | - $3,077 | - $3,169 | - $3,264 |
| Total Net Profit | $31,650 | $49,021 | $66,520 | $84,151 | $101,917 |
| ROI | 28.7% | 44.4% | 60.2% | 76.2% | 92.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 4, 2026 | 25% | $27,613 |
During Construction | |||
| 2Payment 2 | Feb 4, 2027 | 15% | $16,568 |
| 3Payment 3 | May 4, 2027 | 15% | $16,568 |
| 4Payment 4 | Aug 4, 2027 | 15% | $16,568 |
| 5Payment 5 | Nov 4, 2027 | 15% | $16,568 |
| 6Payment 6 | Feb 4, 2028 | 15% | $16,568 |
Incentives | |||
| Paid with rental income | -10% | $11,045 | |