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

Sold

Apartment, 1 bedroom, 43 m²

Name: 1-bedroom Apartment A9.2 (block 2) 2.5.20 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-a9-2-block-2-2-5-20
Price: 152500 USD
Availability: OutOfStock

Elysium Eco CityBlock 2Unit 2.5.20

Layout

A9.2 (block 2)

Bedrooms

Bathrooms

Living Area

43 m²

Price per m²

$ 3,547

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:

$110

Occupancy:

85%

Annual Net Income:

$22,183

ROI:

14.5%

Payback Period:

6.9 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	$195,000	$200,850	$206,876	$213,082	$219,474
Re-registration costs (2%)	- $3,900	- $4,017	- $4,138	- $4,262	- $4,389
Cumulative Net Rental Income	$0	$22,183	$44,366	$66,549	$88,732
Total Net Profit	$38,600	$66,516	$94,604	$122,869	$151,316
ROI	25.3%	43.6%	62.0%	80.6%	99.2%

Payment Plans

Down Payment
1Payment 1	Sep 8, 2026	25%	$38,125
During Construction
2Payment 2	Dec 8, 2026	10.71%	$16,339
3Payment 3	Mar 8, 2027	10.71%	$16,339
4Payment 4	Jun 8, 2027	10.71%	$16,339
5Payment 5	Sep 8, 2027	10.71%	$16,339
6Payment 6	Dec 8, 2027	10.71%	$16,339
7Payment 7	Mar 8, 2028	10.71%	$16,339
After Key Handover
8Payment 8	Jun 8, 2028	10.71%	$16,339
Incentives
Paid with rental income		-10%	$15,250