SquareSell
Elysium Eco City 43 sq m, type A9.2 (block 2) floor 1 plan
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 1
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 2
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 3
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 4
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 5
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 6
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 7
Elysium Eco City 43 sq m, type A9.2 (block 2) gallery image 8

Apartment, 1 bedroom, 42.6 m²

Elysium Eco CityBlock 2Unit 2.3.22
Layout
43 sq m, type A9.2 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
42.6 m²
Price per m²
$ 3,955
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 168,500
Down Payment from $ 16,850 (10%)

Rental Income Model

Purchase Price:

$168,500

ADR:

$105

Occupancy:

85%

Annual Net Income:

$21,175

ROI:

12.6%

Payback Period:

8 years

MonthlyYearly

Gross Rental Income

$2,715$32,576

Management fee (18%)

-$489-$5,864

Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)

-$461-$5,538

Net Income (Before Tax)

Up icon$1,765
Up icon$21,175

Resale Projection

Handover 2028
202920302031
Projected Sale PricePurchase Price $168,500$220,000$226,600$233,398$240,400$247,612
Property Value Growth+ $51,500+ $58,100+ $64,898+ $71,900+ $79,112
Cumulative Rental Income$0+ $21,175+ $42,349+ $63,524+ $84,698
Re-registration costs (2%)- $4,400- $4,532- $4,668- $4,808- $4,952
Total Net Profit
Up icon$47,100
Up icon$74,743
Up icon$102,579
Up icon$130,616
Up icon$158,858
ROI
Up icon28.0%
Up icon44.4%
Up icon60.9%
Up icon77.5%
Up icon94.3%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$42,125
During Construction
2Jan 23, 202715%$25,275
3Apr 23, 202715%$25,275
4Jul 23, 202715%$25,275
5Oct 23, 202715%$25,275
6Jan 23, 202815%$25,275
Incentives
Paid with rental income-10%$16,850