Townhouse, 1 bedroom, 33 m²
EDEM IIEDEM IIUnit AP 5.15
Layoutsmall Condo villa (private pool)
Bedrooms1
Bathrooms1
Living Area33 m²
Plot Area33 m²
Price per m²$ 3,347
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 110,450
Down Payment from $ 27,613 (25%)
Additional options
Rental Income Model
Purchase Price:
$110,450
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
16.4%
Payback Period:
6.1 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 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $145,000 | $152,250 | $159,863 | $167,856 | $176,248 |
| Resale tax (10%) | - $14,500 | - $15,225 | - $15,986 | - $16,786 | - $17,625 |
| Resale advertising (5%) | - $7,250 | - $7,613 | - $7,993 | - $8,393 | - $8,812 |
| Cumulative Net Rental Income | $0 | $18,150 | $36,299 | $54,449 | $72,599 |
| Total Net Profit | $12,800 | $37,112 | $61,732 | $86,676 | $111,960 |
| ROI | 11.6% | 33.6% | 55.9% | 78.5% | 101.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 4, 2026 | 25% | $27,613 |
During Construction | |||
| 2Payment 2 | Dec 4, 2026 | 12.5% | $13,806 |
| 3Payment 3 | Mar 4, 2027 | 12.5% | $13,806 |
| 4Payment 4 | Jun 4, 2027 | 12.5% | $13,806 |
| 5Payment 5 | Sep 4, 2027 | 12.5% | $13,806 |
| 6Payment 6 | Dec 4, 2027 | 12.5% | $13,806 |
| 7Payment 7 | Mar 4, 2028 | 12.5% | $13,806 |