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, 43 m²

Elysium Eco CityBlock 2Unit 2.5.20
Layout
43 sq m, type A9.2 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
43 m²
Price per m²
$ 3,547
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold until 2053
$ 152,500
Down Payment from $ 15,250 (10%)

Rental Income Model

Purchase Price:

$152,500

ADR:

$105

Occupancy:

85%

Annual Net Income:

$21,175

ROI:

13.9%

Payback Period:

7.2 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 $152,500$195,000$200,850$206,876$213,082$219,474
Property Value Growth+ $42,500+ $48,350+ $54,376+ $60,582+ $66,974
Cumulative Rental Income$0+ $21,175+ $42,349+ $63,524+ $84,698
Re-registration costs (2%)- $3,900- $4,017- $4,138- $4,262- $4,389
Total Net Profit
Up icon$38,600
Up icon$65,508
Up icon$92,587
Up icon$119,844
Up icon$147,283
ROI
Up icon25.3%
Up icon43.0%
Up icon60.7%
Up icon78.6%
Up icon96.6%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 23, 202625%$38,125
During Construction
2Jan 23, 202715%$22,875
3Apr 23, 202715%$22,875
4Jul 23, 202715%$22,875
5Oct 23, 202715%$22,875
6Jan 23, 202815%$22,875
Incentives
Paid with rental income-10%$15,250