SquareSell
Elysium Eco City 37 sq m, type A9.1 (block 2) floor 1 plan
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 1
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 2
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 3
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 4
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 5
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 6
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 7
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 8

Apartment, 1 bedroom, 37 m²

Elysium Eco CityBlock 2Unit 2.4.24
Layout
37 sq m, type A9.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
37 m²
Price per m²
$ 4,054
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 150,000
Down Payment from $ 15,000 (10%)

Rental Income Model

Purchase Price:

$150,000

ADR:

$105

Occupancy:

85%

Annual Net Income:

$21,175

ROI:

14.1%

Payback Period:

7.1 years

MonthlyYearly

Gross Rental Income

$2,715$32,576

Management fee (18%)

-$489-$5,864

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

-$461-$5,538

Net Income (Before Tax)

Up icon$1,765
Up icon$21,175

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $150,000$180,000$185,400$190,962$196,691$202,592
Property Value Growth+ $30,000+ $35,400+ $40,962+ $46,691+ $52,592
Cumulative Rental Income$0+ $21,175+ $42,349+ $63,524+ $84,698
Re-registration costs (2%)- $3,600- $3,708- $3,819- $3,934- $4,052
Total Net Profit
Up icon$26,400
Up icon$52,867
Up icon$79,492
Up icon$106,281
Up icon$133,238
ROI
Up icon17.6%
Up icon35.2%
Up icon53.0%
Up icon70.9%
Up icon88.8%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 20, 202625%$37,500
During Construction
2Jan 20, 202715%$22,500
3Apr 20, 202715%$22,500
4Jul 20, 202715%$22,500
5Oct 20, 202715%$22,500
6Jan 20, 202815%$22,500
Incentives
Paid with rental income-10%$15,000