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 2.5.32
Layout
A7.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
38 m²
Price per m²
$ 4,118
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold
$ 156,500
Down Payment from $ 39,125 (25%)

Rental Income Model

Purchase Price:

$156,500

ADR:

$90

Occupancy:

85%

Annual Net Income:

$18,150

ROI:

11.6%

Payback Period:

8.6 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$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$18,150$36,299$54,449$72,599
Total Net Profit
Up icon$29,700
Up icon$53,436
Up icon$77,339
Up icon$101,415
Up icon$125,668
ROI
Up icon19.0%
Up icon34.1%
Up icon49.4%
Up icon64.8%
Up icon80.3%

Payment Plans

Down Payment
1Sep 8, 202625%$39,125
During Construction
2Dec 8, 202610.71%$16,768
3Mar 8, 202710.71%$16,768
4Jun 8, 202710.71%$16,768
5Sep 8, 202710.71%$16,768
6Dec 8, 202710.71%$16,768
7Mar 8, 202810.71%$16,768
After Key Handover
8Jun 8, 202810.71%$16,768
Incentives
Paid with rental income-10%$15,650