Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock V ApartmentsUnit V2.7
Layout27 sq m, type V5 — 2nd floor
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,148
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 112,000
Down Payment from $ 11,200 (10%)
Rental Income Model
Purchase Price:
$112,000
ADR:
$70
Occupancy:
85%
Annual Net Income:
$14,116
ROI:
12.6%
Payback Period:
7.9 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 $112,000 | $135,000 | $139,050 | $143,222 | $147,518 | $151,944 |
| Property Value Growth | + $23,000 | + $27,050 | + $31,222 | + $35,518 | + $39,944 |
| 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 | $20,300 | $38,385 | $56,590 | $74,917 | $93,370 |
| ROI | 18.1% | 34.3% | 50.5% | 66.9% | 83.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $28,000 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 12.5% | $14,000 |
| 3Payment 3 | Apr 2, 2027 | 12.5% | $14,000 |
| 4Payment 4 | Jul 2, 2027 | 12.5% | $14,000 |
| 5Payment 5 | Oct 2, 2027 | 12.5% | $14,000 |
| 6Payment 6 | Jan 2, 2028 | 12.5% | $14,000 |
| 7Payment 7 | Apr 2, 2028 | 12.5% | $14,000 |
Incentives | |||
| Paid with rental income | -10% | $11,200 | |