Sold
Apartment, 1 bedroom, 35 m²
Elysium Eco CityBlock 1Unit A.1.3.19
Layout34 sq m, type A4 (block 1)
Bedrooms1
Bathrooms1
Living Area35 m²
Price per m²$ 3,071
Ceiling Height3 m
HandoverDecember 2026
FinishTurnkey
OwnershipLeasehold until 2053
$ 107,500
Down Payment from $ 10,750 (10%)
Rental Income Model
Purchase Price:
$107,500
ADR:
$90
Occupancy:
85%
Annual Net Income:
$18,150
ROI:
16.9%
Payback Period:
5.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,327 | $27,923 |
Management fee (18%) | -$419 | -$5,026 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$396 | -$4,747 |
Net Income (Before Tax) | $1,512 | $18,150 |
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $107,500 | $160,000 | $164,800 | $169,744 | $174,836 | $180,081 |
| Property Value Growth | + $52,500 | + $57,300 | + $62,244 | + $67,336 | + $72,581 |
| Cumulative Rental Income | $0 | + $18,150 | + $36,299 | + $54,449 | + $72,599 |
| Re-registration costs (2%) | - $3,200 | - $3,296 | - $3,395 | - $3,497 | - $3,602 |
| Total Net Profit | $49,300 | $72,154 | $95,148 | $118,288 | $141,578 |
| ROI | 45.9% | 67.1% | 88.5% | 110.0% | 131.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 29, 2026 | 10% | $10,750 |
During Construction | |||
| 2Payment 2 | Nov 29, 2026 | 45% | $48,375 |
| 3Payment 3 | Dec 29, 2026 | 45% | $48,375 |