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

Apartment, 1 bedroom, 36.6 m²

Elysium Eco CityBlock 2Unit 2.5.18
Layout
37 sq m, type A9.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
36.6 m²
Price per m²
$ 4,235
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 155,000
Down Payment from $ 15,500 (10%)

Rental Income Model

Purchase Price:

$155,000

ADR:

$95

Occupancy:

85%

Annual Net Income:

$19,158

ROI:

12.4%

Payback Period:

8.1 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 $155,000$195,000$200,850$206,876$213,082$219,474
Property Value Growth+ $40,000+ $45,850+ $51,876+ $58,082+ $64,474
Cumulative Rental Income$0+ $19,158+ $38,316+ $57,474+ $76,632
Re-registration costs (2%)- $3,900- $4,017- $4,138- $4,262- $4,389
Total Net Profit
Up icon$36,100
Up icon$60,991
Up icon$86,054
Up icon$111,294
Up icon$136,716
ROI
Up icon23.3%
Up icon39.3%
Up icon55.5%
Up icon71.8%
Up icon88.2%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$38,750
During Construction
2Jan 23, 202715%$23,250
3Apr 23, 202715%$23,250
4Jul 23, 202715%$23,250
5Oct 23, 202715%$23,250
6Jan 23, 202815%$23,250
Incentives
Paid with rental income-10%$15,500