Sold
Townhouse, 1 bedroom, 33 m²
EDEM IIEDEM IIUnit AP 5.12
LayoutCondo villa (private pool)
Bedrooms1
Bathrooms1
Living Area33 m²
Plot Area33 m²
Price per m²$ 3,258
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 107,500
Down Payment from $ 10,750 (10%)
Additional options
Rental Income Model
Purchase Price:
$107,500
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
16.9%
Payback Period:
5.9 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 $107,500 | $145,000 | $149,350 | $153,831 | $158,445 | $163,199 |
| Property Value Growth | + $37,500 | + $41,850 | + $46,331 | + $50,945 | + $55,699 |
| 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 | $34,600 | $57,013 | $79,553 | $102,225 | $125,033 |
| ROI | 32.2% | 53.0% | 74.0% | 95.1% | 116.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 25% | $26,875 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 15% | $16,125 |
| 3Payment 3 | Apr 20, 2027 | 15% | $16,125 |
| 4Payment 4 | Jul 20, 2027 | 15% | $16,125 |
| 5Payment 5 | Oct 20, 2027 | 15% | $16,125 |
| 6Payment 6 | Jan 20, 2028 | 15% | $16,125 |
Incentives | |||
| Paid with rental income | -10% | $10,750 | |