Apartment, 1 bedroom, 38 m²
Elysium Eco CityBlock 2Unit 2.4.32
Layout38 sq m, type A7.1 (block 2)
Bedrooms1
Bathrooms1
Living Area38 m²
Price per m²$ 4,053
Ceiling Height2.7 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 154,000
Down Payment from $ 15,400 (10%)
Rental Income Model
Purchase Price:
$154,000
ADR:
$85
Occupancy:
85%
Annual Net Income:
$17,141
ROI:
11.1%
Payback Period:
9 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 $154,000 | $180,000 | $185,400 | $190,962 | $196,691 | $202,592 |
| Property Value Growth | + $26,000 | + $31,400 | + $36,962 | + $42,691 | + $48,592 |
| Cumulative Rental Income | $0 | + $17,141 | + $34,283 | + $51,424 | + $68,565 |
| Re-registration costs (2%) | - $3,600 | - $3,708 | - $3,819 | - $3,934 | - $4,052 |
| Total Net Profit | $22,400 | $44,833 | $67,425 | $90,181 | $113,105 |
| ROI | 14.5% | 29.1% | 43.8% | 58.6% | 73.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $38,500 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $23,100 |
| 3Payment 3 | Apr 23, 2027 | 15% | $23,100 |
| 4Payment 4 | Jul 23, 2027 | 15% | $23,100 |
| 5Payment 5 | Oct 23, 2027 | 15% | $23,100 |
| 6Payment 6 | Jan 23, 2028 | 15% | $23,100 |
Incentives | |||
| Paid with rental income | -10% | $15,400 | |