SquareSell
Elysium Eco City 34 sq m, type A10.1 (block 2) floor 1 plan
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 1
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 2
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 3
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 4
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 5
Elysium Eco City 34 sq m, type A10.1 (block 2) gallery image 6
Sold

Apartment, 1 bedroom, 34 m²

Elysium Eco CityBlock 2Unit 2.5.23
Layout
34 sq m, type 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 until 2053
$ 147,500
Down Payment from $ 14,750 (10%)

Rental Income Model

Purchase Price:

$147,500

ADR:

$95

Occupancy:

85%

Annual Net Income:

$19,158

ROI:

13%

Payback Period:

7.7 years

MonthlyYearly

Gross Rental Income

$2,456$29,474

Management fee (18%)

-$442-$5,305

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

-$418-$5,011

Net Income (Before Tax)

Up icon$1,596
Up icon$19,158

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $147,500$190,000$195,700$201,571$207,618$213,847
Property Value Growth+ $42,500+ $48,200+ $54,071+ $60,118+ $66,347
Cumulative Rental Income$0+ $19,158+ $38,316+ $57,474+ $76,632
Re-registration costs (2%)- $3,800- $3,914- $4,031- $4,152- $4,277
Total Net Profit
Up icon$38,700
Up icon$63,444
Up icon$88,355
Up icon$113,440
Up icon$138,701
ROI
Up icon26.2%
Up icon43.0%
Up icon59.9%
Up icon76.9%
Up icon94.0%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$36,875
During Construction
2Jan 23, 202715%$22,125
3Apr 23, 202715%$22,125
4Jul 23, 202715%$22,125
5Oct 23, 202715%$22,125
6Jan 23, 202815%$22,125
Incentives
Paid with rental income-10%$14,750