SquareSell
Elysium Eco City Type A1 (25,00 sq.m) с садом 1 этаж floor 1 plan
Elysium Eco City Type A1 (25,00 sq.m) с садом 1 этаж gallery image 1
Elysium Eco City Type A1 (25,00 sq.m) с садом 1 этаж gallery image 2
Elysium Eco City Type A1 (25,00 sq.m) с садом 1 этаж gallery image 3
Elysium Eco City Type A1 (25,00 sq.m) с садом 1 этаж gallery image 4
Elysium Eco City Type A1 (25,00 sq.m) с садом 1 этаж gallery image 5
Sold

Apartment, 1 bedroom, 34 m²

Elysium Eco CityBlock 1Unit A1.1.17
Layout
Type A1 (25,00 sq.m) с садом 1 этаж
Bedrooms
1
Bathrooms
1
Living Area
25 m²
Total Area
34 m²
Price per m²
$ 3,162
Ceiling Height
3.2 m
Handover
December 2026
Finish
Turnkey
Ownership
Leasehold
$ 107,500
Down Payment from $ 26,875 (25%)

Rental Income Model

Purchase Price:

$107,500

ADR:

$0

Occupancy:

0%

Annual Net Income:

$0

ROI:

0%

Payback Period:

0 years

MonthlyYearly

Gross Rental Income

$0$0

Management fee (18%)

-$0-$0

Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)

-$0-$0

Net Income (Before Tax)

Up icon$0
Up icon$0

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$120,000$123,600$127,308$131,127$135,061
Re-registration costs (2%)- $2,400- $2,472- $2,546- $2,623- $2,701
Cumulative Net Rental Income$0$0$0$0$0
Total Net Profit
Up icon$10,100
Up icon$13,628
Up icon$17,262
Up icon$21,005
Up icon$24,860
ROI
Up icon9.4%
Up icon12.7%
Up icon16.1%
Up icon19.5%
Up icon23.1%

Payment Plans

Down Payment
1Sep 14, 202625%$26,875
During Construction
2Dec 14, 202610.71%$11,518
After Key Handover
3Mar 14, 202710.71%$11,518
4Jun 14, 202710.71%$11,518
5Sep 14, 202710.71%$11,518
6Dec 14, 202710.71%$11,518
7Mar 14, 202810.71%$11,518
8Jun 14, 202810.71%$11,518
Incentives
Paid with rental income-10%$10,750