Sold
Apartment, 1 bedroom, 34 m²
Elysium Eco CityBlock 1Unit A.1.3.19
LayoutType A4 (34,00 sq.m) 1 блок
Bedrooms1
Bathrooms1
Living Area34 m²
Price per m²$ 2,353
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold
$ 80,000
Down Payment from $ 20,000 (25%)
Rental Income Model
Purchase Price:
$80,000
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 | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Re-registration costs (2%) | - $3,200 | - $3,296 | - $3,395 | - $3,497 | - $3,602 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $76,800 | $81,504 | $86,349 | $91,340 | $96,480 |
| ROI | 96.0% | 101.9% | 107.9% | 114.2% | 120.6% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 25% | $20,000 |
During Construction | |||
| 2Payment 2 | Dec 7, 2026 | 10.71% | $8,571 |
After Key Handover | |||
| 3Payment 3 | Mar 7, 2027 | 10.71% | $8,571 |
| 4Payment 4 | Jun 7, 2027 | 10.71% | $8,571 |
| 5Payment 5 | Sep 7, 2027 | 10.71% | $8,571 |
| 6Payment 6 | Dec 7, 2027 | 10.71% | $8,571 |
| 7Payment 7 | Mar 7, 2028 | 10.71% | $8,571 |
| 8Payment 8 | Jun 7, 2028 | 10.71% | $8,571 |
Incentives | |||
| Paid with rental income | -10% | $8,000 | |