Sold
Apartment, 1 bedroom, 34 m²
Elysium Eco CityBlock 1Unit A1.1.4
LayoutType A1 (25,00 sq.m) с садом 1 этаж
Bedrooms1
Bathrooms1
Living Area25 m²
Total Area34 m²
Price per m²$ 3,676
Ceiling Height3.2 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold
$ 125,000
Down Payment from $ 31,250 (25%)
Rental Income Model
Purchase Price:
$125,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
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) | $0 | $0 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | 2030 | |
|---|---|---|---|---|---|
| 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 | -$7,400 | -$3,872 | -$238 | $3,505 | $7,360 |
| ROI | -5.9% | -3.1% | -0.2% | 2.8% | 5.9% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 25% | $31,250 |
During Construction | |||
| 2Payment 2 | Dec 14, 2026 | 10.71% | $13,393 |
After Key Handover | |||
| 3Payment 3 | Mar 14, 2027 | 10.71% | $13,393 |
| 4Payment 4 | Jun 14, 2027 | 10.71% | $13,393 |
| 5Payment 5 | Sep 14, 2027 | 10.71% | $13,393 |
| 6Payment 6 | Dec 14, 2027 | 10.71% | $13,393 |
| 7Payment 7 | Mar 14, 2028 | 10.71% | $13,393 |
| 8Payment 8 | Jun 14, 2028 | 10.71% | $13,393 |
Incentives | |||
| Paid with rental income | -10% | $12,500 | |