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
Sold

Apartment, 1 bedroom, 40.5 m²

Elysium Eco CityBlock 2Unit 2.4.20
Layout
43 sq m, type A9.2 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
40.5 m²
Price per m²
$ 4,074
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 165,000
Down Payment from $ 16,500 (10%)

Rental Income Model

Purchase Price:

$165,000

ADR:

$105

Occupancy:

85%

Annual Net Income:

$21,175

ROI:

12.8%

Payback Period:

7.8 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 $165,000$220,000$226,600$233,398$240,400$247,612
Property Value Growth+ $55,000+ $61,600+ $68,398+ $75,400+ $82,612
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$50,600
Up icon$78,243
Up icon$106,079
Up icon$134,116
Up icon$162,358
ROI
Up icon30.7%
Up icon47.4%
Up icon64.3%
Up icon81.3%
Up icon98.4%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 24, 202625%$41,250
During Construction
2Jan 24, 202715%$24,750
3Apr 24, 202715%$24,750
4Jul 24, 202715%$24,750
5Oct 24, 202715%$24,750
6Jan 24, 202815%$24,750
Incentives
Paid with rental income-10%$16,500