Sold
Apartment, 1 bedroom, 28.3 m²
Elysium Eco CityBlock 1Unit A.1.3.9
Layout27 sq m, type A3 (block 1)
Bedrooms1
Bathrooms1
Living Area28.3 m²
Price per m²$ 4,240
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$80
Occupancy:
85%
Annual Net Income:
$16,133
ROI:
13.4%
Payback Period:
7.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,068 | $24,820 |
Management fee (18%) | -$372 | -$4,468 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$352 | -$4,219 |
Net Income (Before Tax) | $1,344 | $16,133 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $120,000 | $140,000 | $144,200 | $148,526 | $152,982 | $157,571 |
| Property Value Growth | + $20,000 | + $24,200 | + $28,526 | + $32,982 | + $37,571 |
| Cumulative Rental Income | $0 | + $16,133 | + $32,266 | + $48,399 | + $64,532 |
| Re-registration costs (2%) | - $2,800 | - $2,884 | - $2,971 | - $3,060 | - $3,151 |
| Total Net Profit | $17,200 | $37,449 | $57,821 | $78,321 | $98,952 |
| ROI | 14.3% | 31.2% | 48.2% | 65.3% | 82.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 10% | $12,000 |
During Construction | |||
| 2Payment 2 | Nov 29, 2026 | 45% | $54,000 |
| 3Payment 3 | Dec 29, 2026 | 45% | $54,000 |