Apartment, 1 bedroom, 27 m²
Elysium Eco CityBlock 3Unit 3.4.6
Layout28 sq m terraces
Bedrooms1
Bathrooms1
Living Area27 m²
Price per m²$ 4,444
Ceiling Height2.7 m
HandoverDecember 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$75
Occupancy:
85%
Annual Net Income:
$15,125
ROI:
12.6%
Payback Period:
7.9 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 $120,000 | $145,000 | $149,350 | $153,831 | $158,445 | $163,199 |
| Property Value Growth | + $25,000 | + $29,350 | + $33,831 | + $38,445 | + $43,199 |
| Cumulative Rental Income | $0 | + $15,125 | + $30,249 | + $45,374 | + $60,499 |
| Re-registration costs (2%) | - $2,900 | - $2,987 | - $3,077 | - $3,169 | - $3,264 |
| Total Net Profit | $22,100 | $41,488 | $61,003 | $80,651 | $100,434 |
| ROI | 18.4% | 34.6% | 50.8% | 67.2% | 83.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 25% | $30,000 |
During Construction | |||
| 2Payment 2 | Jan 29, 2027 | 9.38% | $11,250 |
| 3Payment 3 | Apr 29, 2027 | 9.38% | $11,250 |
| 4Payment 4 | Jul 29, 2027 | 9.38% | $11,250 |
| 5Payment 5 | Oct 29, 2027 | 9.38% | $11,250 |
| 6Payment 6 | Jan 29, 2028 | 9.38% | $11,250 |
| 7Payment 7 | Apr 29, 2028 | 9.38% | $11,250 |
| 8Payment 8 | Jul 29, 2028 | 9.38% | $11,250 |
| 9Payment 9 | Oct 29, 2028 | 9.38% | $11,250 |
Incentives | |||
| Paid with rental income | -10% | $12,000 | |