Villa, 2 bedrooms, 138 m²
EDEM IIEDEM IIUnit 2.3.6
Layout2 BR Villa
Bedrooms2
Bathrooms2
Living Area138 m²
Plot Area137 m²
Price per m²$ 2,428
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 335,000
Down Payment from $ 117,150 (34.97%)
Additional options
Rental Income Model
Purchase Price:
$335,000
ADR:
$283
Occupancy:
85%
Annual Net Income:
$57,070
ROI:
17%
Payback Period:
5.9 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 $335,000 | $280,000 | $288,400 | $297,052 | $305,964 | $315,142 |
| Property Value Growth | - $55,000 | - $46,600 | - $37,948 | - $29,036 | - $19,858 |
| Cumulative Rental Income | $0 | + $57,070 | + $114,141 | + $171,211 | + $228,282 |
| Expenses for re-registration (2%) | - $5,600 | - $5,768 | - $5,941 | - $6,119 | - $6,303 |
| Total Net Profit | - $60,600 | $4,702 | $70,252 | $136,056 | $202,122 |
| ROI | - 18.1% | 1.4% | 21.0% | 40.6% | 60.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 34.97% | $117,150 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 7.23% | $24,206 |
| 3Payment 3 | Apr 29, 2027 | 7.23% | $24,206 |
| 4Payment 4 | Jul 29, 2027 | 7.23% | $24,206 |
| 5Payment 5 | Oct 29, 2027 | 7.23% | $24,206 |
| 6Payment 6 | Jan 29, 2028 | 7.23% | $24,206 |
After Key Handover | |||
| 7Payment 7 | Apr 29, 2028 | 7.23% | $24,206 |
| 8Payment 8 | Jul 29, 2028 | 7.23% | $24,206 |
| 9Payment 9 | Oct 29, 2028 | 7.23% | $24,206 |
| 10Payment 10 | Jan 29, 2029 | 7.23% | $24,206 |
Incentives | |||
| Paid with rental income | -15.27% | $51,155 | |