Apartment, 1 bedroom, 27.5 m²
Elysium Eco CityBlock 3Unit 3.4.4
Layout28 кв м террасы
Bedrooms1
Bathrooms1
Living Area27.5 m²
Price per m²$ 4,273
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold
$ 117,500
Down Payment from $ 29,375 (25%)
Rental Income Model
Purchase Price:
$117,500
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 | $145,000 | $149,350 | $153,831 | $158,445 | $163,199 |
| Re-registration costs (2%) | - $2,900 | - $2,987 | - $3,077 | - $3,169 | - $3,264 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $24,600 | $28,863 | $33,254 | $37,777 | $42,435 |
| ROI | 20.9% | 24.6% | 28.3% | 32.2% | 36.1% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $29,375 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $12,589 |
| 3Payment 3 | Mar 8, 2027 | 10.71% | $12,589 |
| 4Payment 4 | Jun 8, 2027 | 10.71% | $12,589 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $12,589 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $12,589 |
| 7Payment 7 | Mar 8, 2028 | 10.71% | $12,589 |
| 8Payment 8 | Jun 8, 2028 | 10.71% | $12,589 |
Incentives | |||
| Paid with rental income | -10% | $11,750 | |