SquareSell
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

Elysium Eco CityBlock 2Unit 2.5.22
Layout
A9.2 (block 2)
Bedrooms
1
Bathrooms
1
Living Area
43 m²
Price per m²
$ 3,965
Ceiling Height
2.7 m
Handover
March 2028
Finish
Turnkey
Ownership
Leasehold
$ 170,500
Down Payment from $ 42,625 (25%)

Rental Income Model

Purchase Price:

$170,500

ADR:

$110

Occupancy:

85%

Annual Net Income:

$22,183

ROI:

13%

Payback Period:

7.7 years

MonthlyYearly

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)

Up icon$1,849
Up icon$22,183

Resale Projection

Handover 2028
2029203020312032
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
Up icon$45,100
Up icon$73,751
Up icon$102,596
Up icon$131,641
Up icon$160,891
ROI
Up icon26.5%
Up icon43.3%
Up icon60.2%
Up icon77.2%
Up icon94.4%

Payment Plans

Down Payment
1Sep 8, 202625%$42,625
During Construction
2Dec 8, 202610.71%$18,268
3Mar 8, 202710.71%$18,268
4Jun 8, 202710.71%$18,268
5Sep 8, 202710.71%$18,268
6Dec 8, 202710.71%$18,268
7Mar 8, 202810.71%$18,268
After Key Handover
8Jun 8, 202810.71%$18,268
Incentives
Paid with rental income-10%$17,050