SquareSell
Elysium Eco City 37 sq m, type A9.1 (block 2) floor 1 plan
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 1
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 2
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 3
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 4
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 5
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 6
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 7
Elysium Eco City 37 sq m, type A9.1 (block 2) gallery image 8
Sold

Apartment, 1 bedroom, 35 m²

Elysium Eco CityBlock 2Unit 2.3.18
Layout
37 sq m, type A9.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
35 m²
Price per m²
$ 3,857
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 135,000
Down Payment from $ 13,500 (10%)

Rental Income Model

Purchase Price:

$135,000

ADR:

$95

Occupancy:

85%

Annual Net Income:

$19,158

ROI:

14.2%

Payback Period:

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 $135,000$147,500$151,925$156,483$161,177$166,013
Property Value Growth+ $12,500+ $16,925+ $21,483+ $26,177+ $31,013
Cumulative Rental Income$0+ $19,158+ $38,316+ $57,474+ $76,632
Re-registration costs (2%)- $2,950- $3,039- $3,130- $3,224- $3,320
Total Net Profit
Up icon$9,550
Up icon$33,044
Up icon$56,669
Up icon$80,428
Up icon$104,324
ROI
Up icon7.1%
Up icon24.5%
Up icon42.0%
Up icon59.6%
Up icon77.3%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$33,750
During Construction
2Jan 23, 202715%$20,250
3Apr 23, 202715%$20,250
4Jul 23, 202715%$20,250
5Oct 23, 202715%$20,250
6Jan 23, 202815%$20,250
Incentives
Paid with rental income-10%$13,500