Blocked
Townhouse, 1 bedroom, 56.2 m²
Elysium Eco CityBlock 2Unit 2.1.5
Layout50 sq m, type A1
Bedrooms1
Bathrooms1
Living Area56.2 m²
Price per m²$ 3,381
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 190,000
Down Payment from $ 127,870 (67.3%)
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 | $190,000 | $195,700 | $201,571 | $207,618 | $213,847 |
| Property Value Growth | $0 | + $5,700 | + $11,571 | + $17,618 | + $23,847 |
| Cumulative Rental Income | $0 | + $28,233 | + $56,466 | + $84,698 | + $112,931 |
| Re-registration costs (2%) | - $3,800 | - $3,914 | - $4,031 | - $4,152 | - $4,277 |
| Total Net Profit | - $3,800 | $30,019 | $64,005 | $98,164 | $132,501 |
| ROI | - 2.0% | 15.8% | 33.7% | 51.7% | 69.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 67.3% | $127,870 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 4.67% | $8,876 |
| 3Payment 3 | Apr 23, 2027 | 4.67% | $8,876 |
| 4Payment 4 | Jul 23, 2027 | 4.67% | $8,876 |
| 5Payment 5 | Oct 23, 2027 | 4.67% | $8,876 |
| 6Payment 6 | Jan 23, 2028 | 4.67% | $8,876 |
After Key Handover | |||
| 7Payment 7 | Apr 23, 2028 | 4.67% | $8,876 |
| 8Payment 8 | Jul 23, 2028 | 4.67% | $8,876 |