SquareSell
Elysium Eco City A9.1 (block 2) floor 1 plan
Elysium Eco City A9.1 (block 2) gallery image 1
Elysium Eco City A9.1 (block 2) gallery image 2
Elysium Eco City A9.1 (block 2) gallery image 3
Elysium Eco City A9.1 (block 2) gallery image 4
Elysium Eco City A9.1 (block 2) gallery image 5
Elysium Eco City A9.1 (block 2) gallery image 6
Elysium Eco City A9.1 (block 2) gallery image 7
Elysium Eco City A9.1 (block 2) gallery image 8

Apartment, 1 bedroom, 37 m²

Elysium Eco CityBlock 2Unit 2.5.24
Layout
A9.1 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
37 m²
Price per m²
$ 4,122
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold
$ 152,500
Down Payment from $ 38,125 (25%)

Rental Income Model

Purchase Price:

$152,500

ADR:

$85

Occupancy:

85%

Annual Net Income:

$17,141

ROI:

11.2%

Payback Period:

8.9 years

MonthlyYearly

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)

Up icon$1,428
Up icon$17,141

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$17,141$34,283$51,424$68,565
Total Net Profit
Up icon$33,700
Up icon$56,427
Up icon$79,322
Up icon$102,390
Up icon$125,635
ROI
Up icon22.1%
Up icon37.0%
Up icon52.0%
Up icon67.1%
Up icon82.4%

Payment Plans

Down Payment
1Sep 8, 202625%$38,125
During Construction
2Dec 8, 202610.71%$16,339
3Mar 8, 202710.71%$16,339
4Jun 8, 202710.71%$16,339
5Sep 8, 202710.71%$16,339
6Dec 8, 202710.71%$16,339
7Mar 8, 202810.71%$16,339
After Key Handover
8Jun 8, 202810.71%$16,339
Incentives
Paid with rental income-10%$15,250