Sold
Townhouse, 1 bedroom, 51 m²
Elysium Eco CityBlock 2Unit 2.1.38
Layout51 m2 (type A2)
Bedrooms1
Bathrooms1
Living Area51 m²
Price per m²$ 3,529
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 180,000
Down Payment from $ 45,000 (25%)
Rental Income Model
Purchase Price:
$180,000
ADR:
$110
Occupancy:
85%
Annual Net Income:
$22,183
ROI:
12.3%
Payback Period:
8.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,844 | $34,128 |
Management fee (18%) | -$512 | -$6,143 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$483 | -$5,802 |
Net Income (Before Tax) | $1,849 | $22,183 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $230,000 | $236,900 | $244,007 | $251,327 | $258,867 |
| Re-registration costs (2%) | - $4,600 | - $4,738 | - $4,880 | - $5,027 | - $5,177 |
| Cumulative Net Rental Income | $0 | $22,183 | $44,366 | $66,549 | $88,732 |
| Total Net Profit | $45,400 | $74,345 | $103,493 | $132,849 | $162,421 |
| ROI | 25.2% | 41.3% | 57.5% | 73.8% | 90.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 25% | $45,000 |
During Construction | |||
| 2Payment 2 | Dec 7, 2026 | 10.71% | $19,286 |
| 3Payment 3 | Mar 7, 2027 | 10.71% | $19,286 |
| 4Payment 4 | Jun 7, 2027 | 10.71% | $19,286 |
| 5Payment 5 | Sep 7, 2027 | 10.71% | $19,286 |
| 6Payment 6 | Dec 7, 2027 | 10.71% | $19,286 |
| 7Payment 7 | Mar 7, 2028 | 10.71% | $19,286 |
After Key Handover | |||
| 8Payment 8 | Jun 7, 2028 | 10.71% | $19,286 |
Incentives | |||
| Paid with rental income | -10% | $18,000 | |