Elysium Eco City 38 sq m, type A8.2 (block 2) floor 1 plan

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 1

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 2

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 3

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 4

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 5

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 6

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 7

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 8

Elysium Eco City 38 sq m, type A8.2 (block 2) gallery image 9

Sold

Apartment, 1 bedroom, 38 m²

Name: 1-bedroom Apartment 38 sq m, type A8.2 (block 2) 2.4.29 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-38-sqm-type-a8-2-2-4-29
Price: 147500 USD
Availability: OutOfStock

Elysium Eco CityBlock 2Unit 2.4.29

Layout

38 sq m, type A8.2 (block 2)

Bedrooms

Bathrooms

Living Area

38 m²

Price per m²

$ 3,882

Ceiling Height

2.7 m

Handover

March 2028

Finish

Turnkey

Ownership

Leasehold until 2053

$ 147,500

Down Payment from $ 14,750 (10%)

Rental Income Model

Purchase Price:

$147,500

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

12.3%

Payback Period:

8.1 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 $147,500	$195,000	$200,850	$206,876	$213,082	$219,474
Property Value Growth	+ $47,500	+ $53,350	+ $59,376	+ $65,582	+ $71,974
Cumulative Rental Income	$0	+ $18,150	+ $36,299	+ $54,449	+ $72,599
Re-registration costs (2%)	- $3,900	- $4,017	- $4,138	- $4,262	- $4,389
Total Net Profit	$43,600	$67,483	$91,537	$115,769	$140,183
ROI	29.6%	45.8%	62.1%	78.5%	95.0%

Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Payment 1	Oct 23, 2026	25%	$36,875
During Construction
2Payment 2	Jan 23, 2027	15%	$22,125
3Payment 3	Apr 23, 2027	15%	$22,125
4Payment 4	Jul 23, 2027	15%	$22,125
5Payment 5	Oct 23, 2027	15%	$22,125
6Payment 6	Jan 23, 2028	15%	$22,125
Incentives
Paid with rental income		-10%	$14,750