Apartment, 1 bedroom, 37.7 m²
Elysium Eco CityBlock 2Unit 2.3.10
Layout38 sq m, type A7.1 (block 2)
Bedrooms1
Bathrooms1
Living Area37.7 m²
Price per m²$ 3,979
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 150,000
Down Payment from $ 15,000 (10%)
Rental Income Model
Purchase Price:
$150,000
ADR:
$85
Occupancy:
85%
Annual Net Income:
$17,141
ROI:
11.4%
Payback Period:
8.8 years
| Monthly | Yearly | |
|---|---|---|
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) | $1,428 | $17,141 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $150,000 | $185,000 | $190,550 | $196,267 | $202,154 | $208,219 |
| Property Value Growth | + $35,000 | + $40,550 | + $46,267 | + $52,154 | + $58,219 |
| Cumulative Rental Income | $0 | + $17,141 | + $34,283 | + $51,424 | + $68,565 |
| Re-registration costs (2%) | - $3,700 | - $3,811 | - $3,925 | - $4,043 | - $4,164 |
| Total Net Profit | $31,300 | $53,880 | $76,624 | $99,535 | $122,620 |
| ROI | 20.9% | 35.9% | 51.1% | 66.4% | 81.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $37,500 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $22,500 |
| 3Payment 3 | Apr 23, 2027 | 15% | $22,500 |
| 4Payment 4 | Jul 23, 2027 | 15% | $22,500 |
| 5Payment 5 | Oct 23, 2027 | 15% | $22,500 |
| 6Payment 6 | Jan 23, 2028 | 15% | $22,500 |
Incentives | |||
| Paid with rental income | -10% | $15,000 | |