Elysium Eco City 38 sqm (type A8.1) floor 1 plan

Elysium Eco City 38 sqm (type A8.1) gallery image 1

Elysium Eco City 38 sqm (type A8.1) gallery image 2

Elysium Eco City 38 sqm (type A8.1) gallery image 3

Elysium Eco City 38 sqm (type A8.1) gallery image 4

Elysium Eco City 38 sqm (type A8.1) gallery image 5

Elysium Eco City 38 sqm (type A8.1) gallery image 6

Sold

Apartment, 1 bedroom, 38 m²

Name: 1-bedroom Apartment 38 sqm (type A8.1) 2.5.31 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-38-sqm-type-a8-1-2-5-31
Price: 161500 USD
Availability: OutOfStock

Elysium Eco CityBlock 2Unit 2.5.31

Layout

38 sqm (type A8.1)

Bedrooms

Bathrooms

Living Area

38 m²

Price per m²

$ 4,250

Ceiling Height

2.7 m

Handover

March 2028

Finish

Turnkey

Ownership

Leasehold

$ 161,500

Down Payment from $ 40,375 (25%)

Rental Income Model

Purchase Price:

$161,500

ADR:

$87

Occupancy:

85%

Annual Net Income:

$17,545

ROI:

10.9%

Payback Period:

9.2 years

	Monthly	Yearly
Gross Rental Income	$2,249	$26,992
Management fee (18%)	-$405	-$4,859
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)	-$382	-$4,589
Net Income (Before Tax)	$1,462	$17,545

Resale Projection

	Handover 2028	2029	2030	2031	2032
Projected Sale Price	$195,000	$200,850	$206,876	$213,082	$219,474
Re-registration costs (2%)	- $3,900	- $4,017	- $4,138	- $4,262	- $4,389
Cumulative Net Rental Income	$0	$17,545	$35,089	$52,634	$70,179
Total Net Profit	$29,600	$52,878	$76,327	$99,954	$123,763
ROI	18.3%	32.7%	47.3%	61.9%	76.6%

Payment Plans

Down Payment
1Payment 1	Sep 8, 2026	25%	$40,375
During Construction
2Payment 2	Dec 8, 2026	10.71%	$17,304
3Payment 3	Mar 8, 2027	10.71%	$17,304
4Payment 4	Jun 8, 2027	10.71%	$17,304
5Payment 5	Sep 8, 2027	10.71%	$17,304
6Payment 6	Dec 8, 2027	10.71%	$17,304
7Payment 7	Mar 8, 2028	10.71%	$17,304
After Key Handover
8Payment 8	Jun 8, 2028	10.71%	$17,304
Incentives
Paid with rental income		-10%	$16,150