Sold
Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock V ApartmentsUnit V2.13
Layout27 sq m, type V5 — 2nd floor
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 3,981
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 107,500
Down Payment from $ 10,750 (10%)
Rental Income Model
Purchase Price:
$107,500
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
13.1%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,810 | $21,718 |
Management fee (18%) | -$326 | -$3,909 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$308 | -$3,692 |
Net Income (Before Tax) | $1,176 | $14,116 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $107,500 | $135,000 | $139,050 | $143,222 | $147,518 | $151,944 |
| Property Value Growth | + $27,500 | + $31,550 | + $35,722 | + $40,018 | + $44,444 |
| Cumulative Rental Income | $0 | + $14,116 | + $28,233 | + $42,349 | + $56,466 |
| Re-registration costs (2%) | - $2,700 | - $2,781 | - $2,864 | - $2,950 | - $3,039 |
| Total Net Profit | $24,800 | $42,885 | $61,090 | $79,417 | $97,870 |
| ROI | 23.1% | 39.9% | 56.8% | 73.9% | 91.0% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $26,875 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 12.5% | $13,438 |
| 3Payment 3 | Apr 2, 2027 | 12.5% | $13,438 |
| 4Payment 4 | Jul 2, 2027 | 12.5% | $13,438 |
| 5Payment 5 | Oct 2, 2027 | 12.5% | $13,438 |
| 6Payment 6 | Jan 2, 2028 | 12.5% | $13,438 |
| 7Payment 7 | Apr 2, 2028 | 12.5% | $13,438 |
Incentives | |||
| Paid with rental income | -10% | $10,750 | |