Blocked
Villa, 2 bedrooms, 138 m²
EDEM IIEDEM IIUnit 2.1.1
Layout2 BR Villa
Bedrooms2
Bathrooms2
Living Area138 m²
Plot Area137 m²
Price per m²$ 2,464
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 340,000
Down Payment from $ 119,000 (35%)
Additional options
Rental Income Model
Purchase Price:
$340,000
ADR:
$283
Occupancy:
85%
Annual Net Income:
$57,070
ROI:
16.8%
Payback Period:
6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $7,317 | $87,801 |
Management fee (18%) | -$1,317 | -$15,804 |
Other expenses (17%) | -$1,244 | -$14,926 |
Net Income (Before Tax) | $4,756 | $57,070 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $340,000 | $340,000 | $350,200 | $360,706 | $371,527 | $382,673 |
| Property Value Growth | $0 | + $10,200 | + $20,706 | + $31,527 | + $42,673 |
| Cumulative Rental Income | $0 | + $57,070 | + $114,141 | + $171,211 | + $228,282 |
| Expenses for re-registration (2%) | - $6,800 | - $7,004 | - $7,214 | - $7,431 | - $7,653 |
| Total Net Profit | - $6,800 | $60,266 | $127,633 | $195,308 | $263,301 |
| ROI | - 2.0% | 17.7% | 37.5% | 57.4% | 77.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 35% | $119,000 |
During Construction | |||
| 2Payment 2 | Nov 23, 2026 | 10.83% | $36,833 |
| 3Payment 3 | Dec 23, 2026 | 10.83% | $36,833 |
| 4Payment 4 | Jan 23, 2027 | 10.83% | $36,833 |
| 5Payment 5 | Feb 23, 2027 | 10.83% | $36,833 |
| 6Payment 6 | Mar 23, 2027 | 10.83% | $36,833 |
| 7Payment 7 | Apr 23, 2027 | 10.83% | $36,833 |