SquareSell
Elysium Eco City 38 sq m, type A8.1 (block 2) floor 1 plan
Elysium Eco City 38 sq m, type A8.1 (block 2) gallery image 1
Elysium Eco City 38 sq m, type A8.1 (block 2) gallery image 2
Elysium Eco City 38 sq m, type A8.1 (block 2) gallery image 3
Elysium Eco City 38 sq m, type A8.1 (block 2) gallery image 4
Elysium Eco City 38 sq m, type A8.1 (block 2) gallery image 5
Elysium Eco City 38 sq m, type A8.1 (block 2) gallery image 6

Apartment, 1 bedroom, 37.7 m²

Elysium Eco CityBlock 2Unit 2.3.13
Layout
38 sq m, type A8.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
37.7 m²
Price per m²
$ 3,979
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:

$110

Occupancy:

85%

Annual Net Income:

$22,183

ROI:

14.8%

Payback Period:

6.8 years

MonthlyYearly

Gross Rental Income

$2,844$34,128

Management fee (18%)

-$512-$6,143

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

-$483-$5,802

Net Income (Before Tax)

Up icon$1,849
Up icon$22,183

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $150,000$195,000$200,850$206,876$213,082$219,474
Property Value Growth+ $45,000+ $50,850+ $56,876+ $63,082+ $69,474
Cumulative Rental Income$0+ $22,183+ $44,366+ $66,549+ $88,732
Re-registration costs (2%)- $3,900- $4,017- $4,138- $4,262- $4,389
Total Net Profit
Up icon$41,100
Up icon$69,016
Up icon$97,104
Up icon$125,369
Up icon$153,816
ROI
Up icon27.4%
Up icon46.0%
Up icon64.7%
Up icon83.6%
Up icon102.5%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 24, 202625%$37,500
During Construction
2Jan 24, 202715%$22,500
3Apr 24, 202715%$22,500
4Jul 24, 202715%$22,500
5Oct 24, 202715%$22,500
6Jan 24, 202815%$22,500
Incentives
Paid with rental income-10%$15,000