Blocked
Villa, 3 bedrooms, 263 m²
EDEM IIEDEM IIUnit 2.8.3
Layout3 BR Villa
Bedrooms3
Bathrooms3
Living Area263 m²
Plot Area180 m²
Price per m²$ 1,783
Ceiling Height3 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2055
$ 469,000
Down Payment from $ 46,900 (10%)
Additional options
Rental Income Model
Purchase Price:
$469,000
ADR:
$339
Occupancy:
85%
Annual Net Income:
$68,364
ROI:
14.6%
Payback Period:
6.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $8,765 | $105,175 |
Management fee (18%) | -$1,578 | -$18,931 |
Other expenses (17%) | -$1,490 | -$17,880 |
Net Income (Before Tax) | $5,697 | $68,364 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $469,000 | $600,000 | $618,000 | $636,540 | $655,636 | $675,305 |
| Property Value Growth | + $131,000 | + $149,000 | + $167,540 | + $186,636 | + $206,305 |
| Cumulative Rental Income | $0 | + $68,364 | + $136,727 | + $205,091 | + $273,454 |
| Expenses for re-registration (2%) | - $12,000 | - $12,360 | - $12,731 | - $13,113 | - $13,506 |
| Total Net Profit | $119,000 | $205,004 | $291,536 | $378,614 | $466,254 |
| ROI | 25.4% | 43.7% | 62.2% | 80.7% | 99.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 25% | $117,250 |
During Construction | |||
| 2Payment 2 | Jan 20, 2027 | 15% | $70,350 |
| 3Payment 3 | Apr 20, 2027 | 15% | $70,350 |
| 4Payment 4 | Jul 20, 2027 | 15% | $70,350 |
| 5Payment 5 | Oct 20, 2027 | 15% | $70,350 |
| 6Payment 6 | Jan 20, 2028 | 15% | $70,350 |
Incentives | |||
| Paid with rental income | -10% | $46,900 | |