Elysium Eco City 25 sq m, type A1 — garden, 1st floor floor 1 plan

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 1

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 2

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 3

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 4

Elysium Eco City 25 sq m, type A1 — garden, 1st floor gallery image 5

Sold

Apartment, 1 bedroom, 25 m²

Name: 1-bedroom Apartment 25 sq m, type A1 — garden, 1st floor A1.1.3 — Elysium Eco City
Brand: Elysium Eco City
SKU: apartment-type-a1-25-00-sq-m-s-sadom-1-etazh-a1-1-3
Price: 107500 USD
Availability: OutOfStock

Elysium Eco CityBlock 1Unit A1.1.3

Layout

25 sq m, type A1 — garden, 1st floor

Bedrooms

Bathrooms

Living Area

25 m²

Price per m²

$ 4,300

Ceiling Height

3.2 m

Handover

December 2026

Finish

Turnkey

Ownership

Leasehold until 2053

$ 107,500

Down Payment from $ 10,750 (10%)

Rental Income Model

Purchase Price:

$107,500

ADR:

$65

Occupancy:

85%

Annual Net Income:

$13,108

ROI:

12.2%

Payback Period:

8.2 years

	Monthly	Yearly
Gross Rental Income	$1,681	$20,166
Management fee (18%)	-$302	-$3,630
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%)	-$286	-$3,428
Net Income (Before Tax)	$1,092	$13,108

Resale Projection

	Handover 2026	2027	2028	2029
Projected Sale PricePurchase Price $107,500	$120,000	$123,600	$127,308	$131,127	$135,061
Property Value Growth	+ $12,500	+ $16,100	+ $19,808	+ $23,627	+ $27,561
Cumulative Rental Income	$0	+ $13,108	+ $26,216	+ $39,324	+ $52,432
Re-registration costs (2%)	- $2,400	- $2,472	- $2,546	- $2,623	- $2,701
Total Net Profit	$10,100	$26,736	$43,478	$60,329	$77,292
ROI	9.4%	24.9%	40.4%	56.1%	71.9%

Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Payment 1	Oct 29, 2026	10%	$10,750
During Construction
2Payment 2	Nov 29, 2026	45%	$48,375
3Payment 3	Dec 29, 2026	45%	$48,375