SquareSell
Elysium Eco City A10.1 (block 2) floor 1 plan
Elysium Eco City A10.1 (block 2) gallery image 1
Elysium Eco City A10.1 (block 2) gallery image 2
Elysium Eco City A10.1 (block 2) gallery image 3
Elysium Eco City A10.1 (block 2) gallery image 4
Elysium Eco City A10.1 (block 2) gallery image 5
Elysium Eco City A10.1 (block 2) gallery image 6
Sold

Apartment, 1 bedroom, 34 m²

Elysium Eco CityBlock 2Unit 2.5.23
Layout
A10.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
34 m²
Price per m²
$ 4,338
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:

$85

Occupancy:

85%

Annual Net Income:

$17,141

ROI:

11.6%

Payback Period:

8.6 years

MonthlyYearly

Gross Rental Income

$2,198$26,371

Management fee (18%)

-$396-$4,747

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

-$374-$4,483

Net Income (Before Tax)

Up icon$1,428
Up icon$17,141

Resale Projection

Handover 2028
2029203020312032
Projected Sale Price$190,000$195,700$201,571$207,618$213,847
Re-registration costs (2%)- $3,800- $3,914- $4,031- $4,152- $4,277
Cumulative Net Rental Income$0$17,141$34,283$51,424$68,565
Total Net Profit
Up icon$38,700
Up icon$61,427
Up icon$84,322
Up icon$107,390
Up icon$130,635
ROI
Up icon26.2%
Up icon41.6%
Up icon57.2%
Up icon72.8%
Up icon88.6%

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