Sold
Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 3Unit 3.3.4
Layout28 sq m terraces
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,278
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 115,500
Down Payment from $ 11,550 (10%)
Rental Income Model
Purchase Price:
$115,500
ADR:
$75
Occupancy:
85%
Annual Net Income:
$15,125
ROI:
13.1%
Payback Period:
7.6 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 $115,500 | $137,000 | $141,110 | $145,343 | $149,704 | $154,195 |
| Property Value Growth | + $21,500 | + $25,610 | + $29,843 | + $34,204 | + $38,695 |
| Cumulative Rental Income | $0 | + $15,125 | + $30,249 | + $45,374 | + $60,499 |
| Re-registration costs (2%) | - $2,740 | - $2,822 | - $2,907 | - $2,994 | - $3,084 |
| Total Net Profit | $18,760 | $37,912 | $57,186 | $76,584 | $96,110 |
| ROI | 16.2% | 32.8% | 49.5% | 66.3% | 83.2% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $28,875 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 9.38% | $10,828 |
| 3Payment 3 | Apr 29, 2027 | 9.38% | $10,828 |
| 4Payment 4 | Jul 29, 2027 | 9.38% | $10,828 |
| 5Payment 5 | Oct 29, 2027 | 9.38% | $10,828 |
| 6Payment 6 | Jan 29, 2028 | 9.38% | $10,828 |
| 7Payment 7 | Apr 29, 2028 | 9.38% | $10,828 |
| 8Payment 8 | Jul 29, 2028 | 9.38% | $10,828 |
| 9Payment 9 | Oct 29, 2028 | 9.38% | $10,828 |
Incentives | |||
| Paid with rental income | -10% | $11,550 | |