SquareSell
Elysium Eco City A7.1 (block 2) floor 1 plan
Elysium Eco City A7.1 (block 2) gallery image 1
Elysium Eco City A7.1 (block 2) gallery image 2
Elysium Eco City A7.1 (block 2) gallery image 3
Elysium Eco City A7.1 (block 2) gallery image 4
Elysium Eco City A7.1 (block 2) gallery image 5
Elysium Eco City A7.1 (block 2) gallery image 6
Elysium Eco City A7.1 (block 2) gallery image 7
Elysium Eco City A7.1 (block 2) gallery image 8
Elysium Eco City A7.1 (block 2) gallery image 9

Apartment, 1 bedroom, 38 m²

Elysium Eco CityBlock 2Unit 2.4.12
Layout
A7.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
38 m²
Price per m²
$ 3,987
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold
$ 151,500
Down Payment from $ 37,875 (25%)

Rental Income Model

Purchase Price:

$151,500

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

12%

Payback Period:

8.3 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$185,000$190,550$196,267$202,154$208,219
Re-registration costs (2%)- $3,700- $3,811- $3,925- $4,043- $4,164
Cumulative Net Rental Income$0$18,150$36,299$54,449$72,599
Total Net Profit
Up icon$29,800
Up icon$53,389
Up icon$77,140
Up icon$101,060
Up icon$125,153
ROI
Up icon19.7%
Up icon35.2%
Up icon50.9%
Up icon66.7%
Up icon82.6%

Payment Plans

Down Payment
1Sep 8, 202625%$37,875
During Construction
2Dec 8, 202610.71%$16,232
3Mar 8, 202710.71%$16,232
4Jun 8, 202710.71%$16,232
5Sep 8, 202710.71%$16,232
6Dec 8, 202710.71%$16,232
7Mar 8, 202810.71%$16,232
After Key Handover
8Jun 8, 202810.71%$16,232
Incentives
Paid with rental income-10%$15,150