Sold
Villa, 1 bedroom, 114 m²
EDEM IIEDEM IIUnit 2.5.4
Layout1 BR Villa
Bedrooms1
Bathrooms1
Living Area114 m²
Plot Area120 m²
Price per m²$ 1,750
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 199,500
Down Payment from $ 19,950 (10%)
Additional options
Rental Income Model
Purchase Price:
$199,500
ADR:
$150
Occupancy:
85%
Annual Net Income:
$30,249
ROI:
15.2%
Payback Period:
6.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,878 | $46,538 |
Management fee (18%) | -$698 | -$8,377 |
Other expenses (17%) | -$659 | -$7,911 |
Net Income (Before Tax) | $2,521 | $30,249 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $199,500 | $260,000 | $267,800 | $275,834 | $284,109 | $292,632 |
| Property Value Growth | + $60,500 | + $68,300 | + $76,334 | + $84,609 | + $93,132 |
| Cumulative Rental Income | $0 | + $30,249 | + $60,499 | + $90,748 | + $120,998 |
| Expenses for re-registration (2%) | - $5,200 | - $5,356 | - $5,517 | - $5,682 | - $5,853 |
| Total Net Profit | $55,300 | $93,193 | $131,316 | $169,675 | $208,277 |
| ROI | 27.7% | 46.7% | 65.8% | 85.1% | 104.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 4, 2026 | 25% | $49,875 |
During Construction | |||
| 2Payment 2 | Feb 4, 2027 | 15% | $29,925 |
| 3Payment 3 | May 4, 2027 | 15% | $29,925 |
| 4Payment 4 | Aug 4, 2027 | 15% | $29,925 |
| 5Payment 5 | Nov 4, 2027 | 15% | $29,925 |
| 6Payment 6 | Feb 4, 2028 | 15% | $29,925 |
Incentives | |||
| Paid with rental income | -10% | $19,950 | |