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 2.4.22
Layout
43 sq m, type A9.2 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
42.6 m²
Price per m²
$ 4,061
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 173,000
Down Payment from $ 17,300 (10%)

Rental Income Model

Purchase Price:

$173,000

ADR:

$105

Occupancy:

85%

Annual Net Income:

$21,175

ROI:

12.2%

Payback Period:

8.2 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 $173,000$220,000$226,600$233,398$240,400$247,612
Property Value Growth+ $47,000+ $53,600+ $60,398+ $67,400+ $74,612
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$42,600
Up icon$70,243
Up icon$98,079
Up icon$126,116
Up icon$154,358
ROI
Up icon24.6%
Up icon40.6%
Up icon56.7%
Up icon72.9%
Up icon89.2%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$43,250
During Construction
2Jan 23, 202715%$25,950
3Apr 23, 202715%$25,950
4Jul 23, 202715%$25,950
5Oct 23, 202715%$25,950
6Jan 23, 202815%$25,950
Incentives
Paid with rental income-10%$17,300