Sold
Villa, 2 bedrooms, 138 m²
EDEM IIEDEM IIUnit 2.3.4
Layout2 BR Villa
Bedrooms2
Bathrooms2
Living Area138 m²
Plot Area137 m²
Price per m²$ 2,373
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 327,500
Down Payment from $ 32,750 (10%)
Additional options
Rental Income Model
Purchase Price:
$327,500
ADR:
$283
Occupancy:
85%
Annual Net Income:
$57,070
ROI:
17.4%
Payback Period:
5.7 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 $327,500 | $400,000 | $412,000 | $424,360 | $437,091 | $450,204 |
| Property Value Growth | + $72,500 | + $84,500 | + $96,860 | + $109,591 | + $122,704 |
| Cumulative Rental Income | $0 | + $57,070 | + $114,141 | + $171,211 | + $228,282 |
| Expenses for re-registration (2%) | - $8,000 | - $8,240 | - $8,487 | - $8,742 | - $9,004 |
| Total Net Profit | $64,500 | $133,330 | $202,514 | $272,060 | $341,981 |
| ROI | 19.7% | 40.7% | 61.8% | 83.1% | 104.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 4, 2026 | 25% | $81,875 |
During Construction | |||
| 2Payment 2 | Feb 4, 2027 | 15% | $49,125 |
| 3Payment 3 | May 4, 2027 | 15% | $49,125 |
| 4Payment 4 | Aug 4, 2027 | 15% | $49,125 |
| 5Payment 5 | Nov 4, 2027 | 15% | $49,125 |
| 6Payment 6 | Feb 4, 2028 | 15% | $49,125 |
Incentives | |||
| Paid with rental income | -10% | $32,750 | |