Elysium Eco City A9.2 (block 2) floor 1 plan

Elysium Eco City A9.2 (block 2) gallery image 1

Elysium Eco City A9.2 (block 2) gallery image 2

Elysium Eco City A9.2 (block 2) gallery image 3

Elysium Eco City A9.2 (block 2) gallery image 4

Elysium Eco City A9.2 (block 2) gallery image 5

Elysium Eco City A9.2 (block 2) gallery image 6

Elysium Eco City A9.2 (block 2) gallery image 7

Elysium Eco City A9.2 (block 2) gallery image 8

Apartment, 1 bedroom, 43 m²

Name: 1-bedroom Apartment A9.2 (block 2) 2.3.22 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-a9-2-block-2-2-3-22
Price: 166000 USD
Availability: InStock

Elysium Eco CityBlock 2Unit 2.3.22

Layout

A9.2 (block 2)

Bedrooms

Bathrooms

Living Area

43 m²

Price per m²

$ 3,860

Ceiling Height

2.7 m

Handover

March 2028

Finish

Turnkey

Ownership

Leasehold

$ 166,000

Down Payment from $ 41,500 (25%)

Rental Income Model

Purchase Price:

$166,000

ADR:

$110

Occupancy:

85%

Annual Net Income:

$22,183

ROI:

13.4%

Payback Period:

7.5 years

	Monthly	Yearly
Gross Rental Income	$2,844	$34,128
Management fee (18%)	-$512	-$6,143
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)	-$483	-$5,802
Net Income (Before Tax)	$1,849	$22,183

Resale Projection

	Handover 2028	2029	2030	2031	2032
Projected Sale Price	$220,000	$226,600	$233,398	$240,400	$247,612
Re-registration costs (2%)	- $4,400	- $4,532	- $4,668	- $4,808	- $4,952
Cumulative Net Rental Income	$0	$22,183	$44,366	$66,549	$88,732
Total Net Profit	$49,600	$78,251	$107,096	$136,141	$165,391
ROI	29.9%	47.1%	64.5%	82.0%	99.6%

Payment Plans

Down Payment
1Payment 1	Sep 8, 2026	25%	$41,500
During Construction
2Payment 2	Dec 8, 2026	10.71%	$17,786
3Payment 3	Mar 8, 2027	10.71%	$17,786
4Payment 4	Jun 8, 2027	10.71%	$17,786
5Payment 5	Sep 8, 2027	10.71%	$17,786
6Payment 6	Dec 8, 2027	10.71%	$17,786
7Payment 7	Mar 8, 2028	10.71%	$17,786
After Key Handover
8Payment 8	Jun 8, 2028	10.71%	$17,786
Incentives
Paid with rental income		-10%	$16,600