Reserved
Apartment, 1 bedroom, 36 m²
Elysium Eco CityBlock V ApartmentsUnit V1.16
Layout36 sq m with kitchen, type V3
Bedrooms1
Bathrooms1
Living Area36 m²
Price per m²$ 3,542
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 127,500
Down Payment from $ 12,750 (10%)
Rental Income Model
Purchase Price:
$127,500
ADR:
$88
Occupancy:
85%
Annual Net Income:
$17,746
ROI:
13.9%
Payback Period:
7.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,275 | $27,302 |
Management fee (18%) | -$410 | -$4,914 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$387 | -$4,641 |
Net Income (Before Tax) | $1,479 | $17,746 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $127,500 | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Property Value Growth | + $32,500 | + $37,300 | + $42,244 | + $47,336 | + $52,581 |
| Cumulative Rental Income | $0 | + $17,746 | + $35,493 | + $53,239 | + $70,985 |
| Re-registration costs (2%) | - $3,200 | - $3,296 | - $3,395 | - $3,497 | - $3,602 |
| Total Net Profit | $29,300 | $51,750 | $74,342 | $97,078 | $119,965 |
| ROI | 23.0% | 40.6% | 58.3% | 76.1% | 94.1% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 7, 2026 | 25% | $31,875 |
During Construction | |||
| 2Payment 2 | Jan 7, 2027 | 12.5% | $15,938 |
| 3Payment 3 | Apr 7, 2027 | 12.5% | $15,938 |
| 4Payment 4 | Jul 7, 2027 | 12.5% | $15,938 |
| 5Payment 5 | Oct 7, 2027 | 12.5% | $15,938 |
| 6Payment 6 | Jan 7, 2028 | 12.5% | $15,938 |
| 7Payment 7 | Apr 7, 2028 | 12.5% | $15,938 |
Incentives | |||
| Paid with rental income | -10% | $12,750 | |