Sold
Apartment, 1 bedroom, 27.5 m²
Elysium Eco CityBlock 2Unit 2.5.28
Layout28 кв м террасы
Bedrooms1
Bathrooms1
Living Area27.5 m²
Price per m²$ 4,182
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 115,000
Down Payment from $ 28,750 (25%)
Rental Income Model
Purchase Price:
$115,000
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 | $190,000 | $195,700 | $201,571 | $207,618 | $213,847 |
| Re-registration costs (2%) | - $3,800 | - $3,914 | - $4,031 | - $4,152 | - $4,277 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $71,200 | $76,786 | $82,540 | $88,466 | $94,570 |
| ROI | 61.9% | 66.8% | 71.8% | 76.9% | 82.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 25% | $28,750 |
During Construction | |||
| 2Payment 2 | Dec 14, 2026 | 10.71% | $12,321 |
| 3Payment 3 | Mar 14, 2027 | 10.71% | $12,321 |
| 4Payment 4 | Jun 14, 2027 | 10.71% | $12,321 |
| 5Payment 5 | Sep 14, 2027 | 10.71% | $12,321 |
| 6Payment 6 | Dec 14, 2027 | 10.71% | $12,321 |
| 7Payment 7 | Mar 14, 2028 | 10.71% | $12,321 |
After Key Handover | |||
| 8Payment 8 | Jun 14, 2028 | 10.71% | $12,321 |
Incentives | |||
| Paid with rental income | -10% | $11,500 | |