Sold
Apartment, 1 bedroom, 36 m²
Elysium Eco CityBlock V ApartmentsUnit V1.10
Layout36m with kitchen (type V3)
Bedrooms1
Bathrooms1
Living Area36 m²
Price per m²$ 3,403
Ceiling Height2.7 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold
$ 122,500
Down Payment from $ 30,625 (25%)
Rental Income Model
Purchase Price:
$122,500
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
13.2%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,068 | $24,820 |
Management fee (18%) | -$372 | -$4,468 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$352 | -$4,219 |
Net Income (Before Tax) | $1,344 | $16,133 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Re-registration costs (2%) | - $3,200 | - $3,296 | - $3,395 | - $3,497 | - $3,602 |
| Cumulative Net Rental Income | $0 | $16,133 | $32,266 | $48,399 | $64,532 |
| Total Net Profit | $34,300 | $55,137 | $76,115 | $97,239 | $118,512 |
| ROI | 28.0% | 45.0% | 62.1% | 79.4% | 96.7% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $30,625 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $13,125 |
| 3Payment 3 | Mar 8, 2027 | 10.71% | $13,125 |
| 4Payment 4 | Jun 8, 2027 | 10.71% | $13,125 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $13,125 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $13,125 |
After Key Handover | |||
| 7Payment 7 | Mar 8, 2028 | 10.71% | $13,125 |
| 8Payment 8 | Jun 8, 2028 | 10.71% | $13,125 |
Incentives | |||
| Paid with rental income | -10% | $12,250 | |