Apartment, 1 bedroom, 29 m²
Elysium Eco CityBlock V ApartmentsUnit V2.4
Layout27 sq m, type V5 — 2nd floor
Bedrooms1
Bathrooms1
Living Area29 m²
Price per m²$ 4,138
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
11.8%
Payback Period:
8.5 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 $120,000 | $120,000 | $123,600 | $127,308 | $131,127 | $135,061 |
| Property Value Growth | $0 | + $3,600 | + $7,308 | + $11,127 | + $15,061 |
| Cumulative Rental Income | $0 | + $14,116 | + $28,233 | + $42,349 | + $56,466 |
| Re-registration costs (2%) | - $2,400 | - $2,472 | - $2,546 | - $2,623 | - $2,701 |
| Total Net Profit | - $2,400 | $15,244 | $32,995 | $50,854 | $68,825 |
| ROI | - 2.0% | 12.7% | 27.5% | 42.4% | 57.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 4, 2026 | 25% | $30,000 |
During Construction | |||
| 2Payment 2 | Feb 4, 2027 | 12.5% | $15,000 |
| 3Payment 3 | May 4, 2027 | 12.5% | $15,000 |
| 4Payment 4 | Aug 4, 2027 | 12.5% | $15,000 |
| 5Payment 5 | Nov 4, 2027 | 12.5% | $15,000 |
| 6Payment 6 | Feb 4, 2028 | 12.5% | $15,000 |
| 7Payment 7 | May 4, 2028 | 12.5% | $15,000 |
Incentives | |||
| Paid with rental income | -10% | $12,000 | |