SquareSell
Elysium Eco City 34 sq m, type A10.1 (block 2) floor 1 plan
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 1
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 2
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 3
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 4
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 5
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 6

Apartment, 1 bedroom, 34 m²

Elysium Eco CityBlock 2Unit 2.4.21
Layout
34 sq m, type A10.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
34 m²
Price per m²
$ 4,412
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 150,000
Down Payment from $ 15,000 (10%)

Rental Income Model

Purchase Price:

$150,000

ADR:

$105

Occupancy:

85%

Annual Net Income:

$21,175

ROI:

14.1%

Payback Period:

7.1 years

MonthlyYearly

Gross Rental Income

$2,715$32,576

Management fee (18%)

-$489-$5,864

Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)

-$461-$5,538

Net Income (Before Tax)

Up icon$1,765
Up icon$21,175

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $150,000$190,000$195,700$201,571$207,618$213,847
Property Value Growth+ $40,000+ $45,700+ $51,571+ $57,618+ $63,847
Cumulative Rental Income$0+ $21,175+ $42,349+ $63,524+ $84,698
Re-registration costs (2%)- $3,800- $3,914- $4,031- $4,152- $4,277
Total Net Profit
Up icon$36,200
Up icon$62,961
Up icon$89,889
Up icon$116,989
Up icon$144,268
ROI
Up icon24.1%
Up icon42.0%
Up icon59.9%
Up icon78.0%
Up icon96.2%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 20, 202625%$37,500
During Construction
2Jan 20, 202715%$22,500
3Apr 20, 202715%$22,500
4Jul 20, 202715%$22,500
5Oct 20, 202715%$22,500
6Jan 20, 202815%$22,500
Incentives
Paid with rental income-10%$15,000