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, 37 m²

Elysium Eco CityBlock 2Unit 2.4.18
Layout
37 sq m, type A9.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
37 m²
Price per m²
$ 3,986
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 147,500
Down Payment from $ 14,750 (10%)

Rental Income Model

Purchase Price:

$147,500

ADR:

$95

Occupancy:

85%

Annual Net Income:

$19,158

ROI:

13%

Payback Period:

7.7 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 $147,500$147,500$151,925$156,483$161,177$166,013
Property Value Growth$0+ $4,425+ $8,983+ $13,677+ $18,513
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
Down icon- $2,950
Up icon$20,544
Up icon$44,169
Up icon$67,928
Up icon$91,824
ROI
Down icon- 2.0%
Up icon13.9%
Up icon29.9%
Up icon46.1%
Up icon62.3%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 24, 202625%$36,875
During Construction
2Jan 24, 202715%$22,125
3Apr 24, 202715%$22,125
4Jul 24, 202715%$22,125
5Oct 24, 202715%$22,125
6Jan 24, 202815%$22,125
Incentives
Paid with rental income-10%$14,750