Sold
Townhouse, 1 bedroom, 44.5 m²
Elysium Eco CityBlock 2Unit 2.1.39
Layout50 sq m, type A1
Bedrooms1
Bathrooms1
Living Area44.5 m²
Price per m²$ 4,270
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 190,000
Down Payment from $ 19,000 (10%)
Rental Income Model
Purchase Price:
$190,000
ADR:
$140
Occupancy:
85%
Annual Net Income:
$28,233
ROI:
14.9%
Payback Period:
6.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,620 | $43,435 |
Management fee (18%) | -$652 | -$7,818 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$615 | -$7,384 |
Net Income (Before Tax) | $2,353 | $28,233 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $190,000 | $240,000 | $247,200 | $254,616 | $262,254 | $270,122 |
| Property Value Growth | + $50,000 | + $57,200 | + $64,616 | + $72,254 | + $80,122 |
| Cumulative Rental Income | $0 | + $28,233 | + $56,466 | + $84,698 | + $112,931 |
| Re-registration costs (2%) | - $4,800 | - $4,944 | - $5,092 | - $5,245 | - $5,402 |
| Total Net Profit | $45,200 | $80,489 | $115,989 | $151,708 | $187,651 |
| ROI | 23.8% | 42.4% | 61.0% | 79.8% | 98.8% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $47,500 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $28,500 |
| 3Payment 3 | Apr 23, 2027 | 15% | $28,500 |
| 4Payment 4 | Jul 23, 2027 | 15% | $28,500 |
| 5Payment 5 | Oct 23, 2027 | 15% | $28,500 |
| 6Payment 6 | Jan 23, 2028 | 15% | $28,500 |
Incentives | |||
| Paid with rental income | -10% | $19,000 | |