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
Reserved

Apartment, 1 bedroom, 34 m²

Elysium Eco CityBlock 2Unit 2.5.21
Layout
34 sq m, type A10.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
34 m²
Price per m²
$ 4,485
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 152,500
Down Payment from $ 15,250 (10%)

Rental Income Model

Purchase Price:

$152,500

ADR:

$95

Occupancy:

85%

Annual Net Income:

$19,158

ROI:

12.6%

Payback Period:

8 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 $152,500$190,000$195,700$201,571$207,618$213,847
Property Value Growth+ $37,500+ $43,200+ $49,071+ $55,118+ $61,347
Cumulative Rental Income$0+ $19,158+ $38,316+ $57,474+ $76,632
Re-registration costs (2%)- $3,800- $3,914- $4,031- $4,152- $4,277
Total Net Profit
Up icon$33,700
Up icon$58,444
Up icon$83,355
Up icon$108,440
Up icon$133,701
ROI
Up icon22.1%
Up icon38.3%
Up icon54.7%
Up icon71.1%
Up icon87.7%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$38,125
During Construction
2Jan 23, 202715%$22,875
3Apr 23, 202715%$22,875
4Jul 23, 202715%$22,875
5Oct 23, 202715%$22,875
6Jan 23, 202815%$22,875
Incentives
Paid with rental income-10%$15,250