SquareSell
Elysium Eco City 38 sqm (type A8.2) floor 1 plan
Elysium Eco City 38 sqm (type A8.2) gallery image 1
Elysium Eco City 38 sqm (type A8.2) gallery image 2
Elysium Eco City 38 sqm (type A8.2) gallery image 3
Elysium Eco City 38 sqm (type A8.2) gallery image 4
Elysium Eco City 38 sqm (type A8.2) gallery image 5
Elysium Eco City 38 sqm (type A8.2) gallery image 6
Elysium Eco City 38 sqm (type A8.2) gallery image 7
Elysium Eco City 38 sqm (type A8.2) gallery image 8
Elysium Eco City 38 sqm (type A8.2) gallery image 9
Sold

Apartment, 1 bedroom, 38 m²

Elysium Eco CityBlock 2Unit 2.5.29
Layout
38 sqm (type A8.2)
Bedrooms
1
Bathrooms
1
Living Area
38 m²
Price per m²
$ 3,882
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold
$ 147,500
Down Payment from $ 36,875 (25%)

Rental Income Model

Purchase Price:

$147,500

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

12.3%

Payback Period:

8.1 years

MonthlyYearly

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)

Up icon$1,512
Up icon$18,150

Resale Projection

Handover 2028
2029203020312032
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$18,150$36,299$54,449$72,599
Total Net Profit
Up icon$43,600
Up icon$67,483
Up icon$91,537
Up icon$115,769
Up icon$140,183
ROI
Up icon29.6%
Up icon45.8%
Up icon62.1%
Up icon78.5%
Up icon95.0%

Payment Plans

Down Payment
1Sep 8, 202625%$36,875
During Construction
2Dec 8, 202610.71%$15,804
3Mar 8, 202710.71%$15,804
4Jun 8, 202710.71%$15,804
5Sep 8, 202710.71%$15,804
6Dec 8, 202710.71%$15,804
7Mar 8, 202810.71%$15,804
After Key Handover
8Jun 8, 202810.71%$15,804
Incentives
Paid with rental income-10%$14,750