Sold
Apartment, 1 bedroom, 27.5 m²
Elysium Eco CityBlock 2Unit 2.4.36
Layout28 кв м террасы
Bedrooms1
Bathrooms1
Living Area27.5 m²
Price per m²$ 3,636
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 100,000
Down Payment from $ 25,000 (25%)
Rental Income Model
Purchase Price:
$100,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (18%) | -$0 | -$0 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Re-registration costs (2%) | - $2,800 | - $2,884 | - $2,971 | - $3,060 | - $3,151 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $37,200 | $41,316 | $45,555 | $49,922 | $54,420 |
| ROI | 37.2% | 41.3% | 45.6% | 49.9% | 54.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $25,000 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $10,714 |
| 3Payment 3 | Mar 8, 2027 | 10.71% | $10,714 |
| 4Payment 4 | Jun 8, 2027 | 10.71% | $10,714 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $10,714 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $10,714 |
| 7Payment 7 | Mar 8, 2028 | 10.71% | $10,714 |
After Key Handover | |||
| 8Payment 8 | Jun 8, 2028 | 10.71% | $10,714 |
Incentives | |||
| Paid with rental income | -10% | $10,000 | |