Townhouse, 1 bedroom, 33 m²
EDEM IIEDEM IIUnit AP 5.17
LayoutCondo villa (private pool)
Bedrooms1
Bathrooms1
Living Area33 m²
Plot Area33 m²
Price per m²$ 3,423
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 112,950
Down Payment from $ 11,295 (10%)
Additional options
Rental Income Model
Purchase Price:
$112,950
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
16.1%
Payback Period:
6.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,327 | $27,923 |
Management fee (18%) | -$419 | -$5,026 |
Other expenses (17%) | -$396 | -$4,747 |
Net Income (Before Tax) | $1,512 | $18,150 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $112,950 | $145,000 | $149,350 | $153,831 | $158,445 | $163,199 |
| Property Value Growth | + $32,050 | + $36,400 | + $40,881 | + $45,495 | + $50,249 |
| Cumulative Rental Income | $0 | + $18,150 | + $36,299 | + $54,449 | + $72,599 |
| Expenses for re-registration (2%) | - $2,900 | - $2,987 | - $3,077 | - $3,169 | - $3,264 |
| Total Net Profit | $29,150 | $51,563 | $74,103 | $96,775 | $119,583 |
| ROI | 25.8% | 45.7% | 65.6% | 85.7% | 105.9% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 25% | $28,238 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 15% | $16,943 |
| 3Payment 3 | Apr 20, 2027 | 15% | $16,943 |
| 4Payment 4 | Jul 20, 2027 | 15% | $16,943 |
| 5Payment 5 | Oct 20, 2027 | 15% | $16,943 |
| 6Payment 6 | Jan 20, 2028 | 15% | $16,943 |
Incentives | |||
| Paid with rental income | -10% | $11,295 | |