Sold
Apartment, 1 bedroom, 27.5 m²
Elysium Eco CityBlock 3Unit 3.3.4
Layout28 кв м террасы
Bedrooms1
Bathrooms1
Living Area27.5 m²
Price per m²$ 4,200
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold
$ 115,500
Down Payment from $ 28,875 (25%)
Rental Income Model
Purchase Price:
$115,500
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 | $137,000 | $141,110 | $145,343 | $149,704 | $154,195 |
| Re-registration costs (2%) | - $2,740 | - $2,822 | - $2,907 | - $2,994 | - $3,084 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $18,760 | $22,788 | $26,936 | $31,210 | $35,611 |
| ROI | 16.2% | 19.7% | 23.3% | 27.0% | 30.8% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 25% | $28,875 |
During Construction | |||
| 2Payment 2 | Dec 14, 2026 | 10.71% | $12,375 |
| 3Payment 3 | Mar 14, 2027 | 10.71% | $12,375 |
| 4Payment 4 | Jun 14, 2027 | 10.71% | $12,375 |
| 5Payment 5 | Sep 14, 2027 | 10.71% | $12,375 |
| 6Payment 6 | Dec 14, 2027 | 10.71% | $12,375 |
| 7Payment 7 | Mar 14, 2028 | 10.71% | $12,375 |
| 8Payment 8 | Jun 14, 2028 | 10.71% | $12,375 |
Incentives | |||
| Paid with rental income | -10% | $11,550 | |