Sold
Apartment, 1 bedroom, 29 m²
Elysium Eco CityBlock 1Unit A1.1.4
Layout25 sq m, type A1 — garden, 1st floor
Bedrooms1
Bathrooms1
Living Area29 m²
Price per m²$ 4,310
Ceiling Height3.2 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 125,000
Down Payment from $ 12,500 (10%)
Rental Income Model
Purchase Price:
$125,000
ADR:
$65
Occupancy:
85%
Annual Net Income:
$13,108
ROI:
10.5%
Payback Period:
9.5 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 $125,000 | $120,000 | $123,600 | $127,308 | $131,127 | $135,061 |
| Property Value Growth | - $5,000 | - $1,400 | + $2,308 | + $6,127 | + $10,061 |
| 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 | - $7,400 | $9,236 | $25,978 | $42,829 | $59,792 |
| ROI | - 5.9% | 7.4% | 20.8% | 34.3% | 47.8% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 10% | $12,500 |
During Construction | |||
| 2Payment 2 | Nov 29, 2026 | 45% | $56,250 |
| 3Payment 3 | Dec 29, 2026 | 45% | $56,250 |