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
Blocked

Apartment, 1 bedroom, 34 m²

Elysium Eco CityBlock 2Unit 2.4.23
Layout
34 sq m, type A10.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
34 m²
Price per m²
$ 4,235
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 144,000
Down Payment from $ 107,755 (74.83%)

Rental Income Model

Purchase Price:

$144,000

ADR:

$95

Occupancy:

85%

Annual Net Income:

$19,158

ROI:

13.3%

Payback Period:

7.5 years

MonthlyYearly

Gross Rental Income

$2,456$29,474

Management fee (18%)

-$442-$5,305

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

-$418-$5,011

Net Income (Before Tax)

Up icon$1,596
Up icon$19,158

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $144,000$144,000$148,320$152,770$157,353$162,073
Property Value Growth$0+ $4,320+ $8,770+ $13,353+ $18,073
Cumulative Rental Income$0+ $19,158+ $38,316+ $57,474+ $76,632
Re-registration costs (2%)- $2,880- $2,966- $3,055- $3,147- $3,241
Total Net Profit
Down icon- $2,880
Up icon$20,512
Up icon$44,030
Up icon$67,679
Up icon$91,464
ROI
Down icon- 2.0%
Up icon14.2%
Up icon30.6%
Up icon47.0%
Up icon63.5%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202674.83%$107,755
During Construction
2Dec 23, 20266.29%$9,061
3Feb 23, 20276.29%$9,061
4Apr 23, 20276.29%$9,061
5Jun 23, 20276.29%$9,061