Townhouse, 2 bedrooms, 69.95 m²
Elysium Eco CityBlock 2Unit 2.1.20
Layout69 sq m, type A6.2
Bedrooms2
Bathrooms2
Living Area69.95 m²
Price per m²$ 3,645
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 255,000
Down Payment from $ 25,500 (10%)
Rental Income Model
Purchase Price:
$255,000
ADR:
$160
Occupancy:
85%
Annual Net Income:
$32,266
ROI:
12.7%
Payback Period:
7.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,137 | $49,640 |
Management fee (18%) | -$745 | -$8,935 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$703 | -$8,439 |
Net Income (Before Tax) | $2,689 | $32,266 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $255,000 | $300,000 | $309,000 | $318,270 | $327,818 | $337,653 |
| Property Value Growth | + $45,000 | + $54,000 | + $63,270 | + $72,818 | + $82,653 |
| Cumulative Rental Income | $0 | + $32,266 | + $64,532 | + $96,798 | + $129,064 |
| Re-registration costs (2%) | - $6,000 | - $6,180 | - $6,365 | - $6,556 | - $6,753 |
| Total Net Profit | $39,000 | $80,086 | $121,437 | $163,060 | $204,964 |
| ROI | 15.3% | 31.4% | 47.6% | 63.9% | 80.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $63,750 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $38,250 |
| 3Payment 3 | Apr 23, 2027 | 15% | $38,250 |
| 4Payment 4 | Jul 23, 2027 | 15% | $38,250 |
| 5Payment 5 | Oct 23, 2027 | 15% | $38,250 |
| 6Payment 6 | Jan 23, 2028 | 15% | $38,250 |
Incentives | |||
| Paid with rental income | -10% | $25,500 | |