Sold
Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 2Unit 2.4.36
Layout28 sq m terraces
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,065
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 109,750
Down Payment from $ 10,975 (10%)
Rental Income Model
Purchase Price:
$109,750
ADR:
$75
Occupancy:
85%
Annual Net Income:
$15,125
ROI:
13.8%
Payback Period:
7.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $1,939 | $23,269 |
Management fee (18%) | -$349 | -$4,188 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$330 | -$3,956 |
Net Income (Before Tax) | $1,260 | $15,125 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $109,750 | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Property Value Growth | + $30,250 | + $34,450 | + $38,776 | + $43,232 | + $47,821 |
| Cumulative Rental Income | $0 | + $15,125 | + $30,249 | + $45,374 | + $60,499 |
| Re-registration costs (2%) | - $2,800 | - $2,884 | - $2,971 | - $3,060 | - $3,151 |
| Total Net Profit | $27,450 | $46,691 | $66,055 | $85,546 | $105,169 |
| ROI | 25.0% | 42.5% | 60.2% | 77.9% | 95.8% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $27,438 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 15% | $16,463 |
| 3Payment 3 | Apr 29, 2027 | 15% | $16,463 |
| 4Payment 4 | Jul 29, 2027 | 15% | $16,463 |
| 5Payment 5 | Oct 29, 2027 | 15% | $16,463 |
| 6Payment 6 | Jan 29, 2028 | 15% | $16,463 |
Incentives | |||
| Paid with rental income | -10% | $10,975 | |