SquareSell
Elysium Eco City 27 sq m, type A3 (block 1) floor 1 plan
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 1
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 2
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 3
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 4
Elysium Eco City 27 sq m, type A3 (block 1) gallery image 5
Sold

Apartment, 1 bedroom, 27 m²

Elysium Eco CityBlock 1Unit A1.4.3
Layout
27 sq m, type A3 (block 1)
Bedrooms
1
Bathrooms
1
Living Area
27 m²
Price per m²
$ 4,352
Ceiling Height
3 m
Handover
December 2026
Finish
Turnkey
Ownership
Leasehold until 2053
$ 117,500
Down Payment from $ 11,750 (10%)

Rental Income Model

Purchase Price:

$117,500

ADR:

$80

Occupancy:

85%

Annual Net Income:

$16,133

ROI:

13.7%

Payback Period:

7.3 years

MonthlyYearly

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)

Up icon$1,344
Up icon$16,133

Resale Projection

Handover 2026
202720282029
Projected Sale PricePurchase Price $117,500$140,000$144,200$148,526$152,982$157,571
Property Value Growth+ $22,500+ $26,700+ $31,026+ $35,482+ $40,071
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
Up icon$19,700
Up icon$39,949
Up icon$60,321
Up icon$80,821
Up icon$101,452
ROI
Up icon16.8%
Up icon34.0%
Up icon51.3%
Up icon68.8%
Up icon86.3%
Value GrowthRentCostsProfit

Payment Plans

Down Payment
1Oct 29, 202610%$11,750
During Construction
2Nov 29, 202645%$52,875
3Dec 29, 202645%$52,875