Sold
Apartment, 1 bedroom, 36 m²
Elysium Eco CityBlock V ApartmentsUnit V1.7
Layout36 sq m with kitchen, type V3
Bedrooms1
Bathrooms1
Living Area36 m²
Price per m²$ 3,403
Ceiling Height2.7 m
HandoverJune 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 122,500
Down Payment from $ 12,250 (10%)
Rental Income Model
Purchase Price:
$122,500
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
14.8%
Payback Period:
6.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,327 | $27,923 |
Management fee (18%) | -$419 | -$5,026 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$396 | -$4,747 |
Net Income (Before Tax) | $1,512 | $18,150 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $122,500 | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Property Value Growth | + $37,500 | + $42,300 | + $47,244 | + $52,336 | + $57,581 |
| Cumulative Rental Income | $0 | + $18,150 | + $36,299 | + $54,449 | + $72,599 |
| Re-registration costs (2%) | - $3,200 | - $3,296 | - $3,395 | - $3,497 | - $3,602 |
| Total Net Profit | $34,300 | $57,154 | $80,148 | $103,288 | $126,578 |
| ROI | 28.0% | 46.7% | 65.4% | 84.3% | 103.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 2, 2026 | 25% | $30,625 |
During Construction | |||
| 2Payment 2 | Jan 2, 2027 | 12.5% | $15,313 |
| 3Payment 3 | Apr 2, 2027 | 12.5% | $15,313 |
| 4Payment 4 | Jul 2, 2027 | 12.5% | $15,313 |
| 5Payment 5 | Oct 2, 2027 | 12.5% | $15,313 |
| 6Payment 6 | Jan 2, 2028 | 12.5% | $15,313 |
| 7Payment 7 | Apr 2, 2028 | 12.5% | $15,313 |
Incentives | |||
| Paid with rental income | -10% | $12,250 | |