SquareSell
Elysium Eco City 27 sqm (type V5) floor 1 plan
Elysium Eco City 27 sqm (type V5) gallery image 1
Elysium Eco City 27 sqm (type V5) gallery image 2
Elysium Eco City 27 sqm (type V5) gallery image 3
Elysium Eco City 27 sqm (type V5) gallery image 4
Elysium Eco City 27 sqm (type V5) gallery image 5
Elysium Eco City 27 sqm (type V5) gallery image 6
Elysium Eco City 27 sqm (type V5) gallery image 7
Elysium Eco City 27 sqm (type V5) gallery image 8
Sold

Apartment, 1 bedroom, 27 m²

Elysium Eco CityBlock V ApartmentsUnit V2.11
Layout
27 sqm (type V5)
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 4,056
Ceiling Height
2.7 m
Handover
December 2027
Finish
Turnkey
Ownership
Leasehold
$ 109,500
Down Payment from $ 27,375 (25%)

Rental Income Model

Purchase Price:

$109,500

ADR:

$70

Occupancy:

85%

Annual Net Income:

$14,116

ROI:

12.9%

Payback Period:

7.8 years

MonthlyYearly

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)

Up icon$1,176
Up icon$14,116

Resale Projection

Handover 2027
2028202920302031
Projected Sale Price$135,000$139,050$143,222$147,518$151,944
Re-registration costs (2%)- $2,700- $2,781- $2,864- $2,950- $3,039
Cumulative Net Rental Income$0$14,116$28,233$42,349$56,466
Total Net Profit
Up icon$22,800
Up icon$40,885
Up icon$59,090
Up icon$77,417
Up icon$95,870
ROI
Up icon20.8%
Up icon37.3%
Up icon54.0%
Up icon70.7%
Up icon87.6%

Payment Plans

Down Payment
1Sep 8, 202625%$27,375
During Construction
2Dec 8, 202610.71%$11,732
3Mar 8, 202710.71%$11,732
4Jun 8, 202710.71%$11,732
5Sep 8, 202710.71%$11,732
6Dec 8, 202710.71%$11,732
After Key Handover
7Mar 8, 202810.71%$11,732
8Jun 8, 202810.71%$11,732
Incentives
Paid with rental income-10%$10,950