Elysium Eco City 69 m2 (type A6.2) floor 1 plan

Elysium Eco City 69 m2 (type A6.2) floor 2 plan

Elysium Eco City 69 m2 (type A6.2) gallery image 1

Elysium Eco City 69 m2 (type A6.2) gallery image 2

Elysium Eco City 69 m2 (type A6.2) gallery image 3

Elysium Eco City 69 m2 (type A6.2) gallery image 4

Elysium Eco City 69 m2 (type A6.2) gallery image 5

Elysium Eco City 69 m2 (type A6.2) gallery image 6

Townhouse, 2 bedrooms, 69 m²

Name: 2-bedroom Townhouse 69 m2 (type A6.2) 2.1.20 — Elysium Eco City
Brand: Elysium Eco City
SKU: townhouse-69-m2-type-a6-2-2-1-20
Price: 250000 USD
Availability: InStock

Elysium Eco CityBlock 2Unit 2.1.20

Layout

69 m2 (type A6.2)

Bedrooms

Bathrooms

Living Area

69 m²

Price per m²

$ 3,623

Ceiling Height

5.5 m

Handover

March 2028

Finish

Turnkey

Ownership

Leasehold

$ 250,000

Down Payment from $ 62,500 (25%)

Rental Income Model

Purchase Price:

$250,000

ADR:

$140

Occupancy:

85%

Annual Net Income:

$28,233

ROI:

11.3%

Payback Period:

8.9 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	2032
Projected Sale Price	$300,000	$309,000	$318,270	$327,818	$337,653
Re-registration costs (2%)	- $6,000	- $6,180	- $6,365	- $6,556	- $6,753
Cumulative Net Rental Income	$0	$28,233	$56,466	$84,698	$112,931
Total Net Profit	$44,000	$81,053	$118,370	$155,960	$193,831
ROI	17.6%	32.4%	47.3%	62.4%	77.5%

Payment Plans

Down Payment
1Payment 1	Sep 7, 2026	25%	$62,500
During Construction
2Payment 2	Dec 7, 2026	10.71%	$26,786
3Payment 3	Mar 7, 2027	10.71%	$26,786
4Payment 4	Jun 7, 2027	10.71%	$26,786
5Payment 5	Sep 7, 2027	10.71%	$26,786
6Payment 6	Dec 7, 2027	10.71%	$26,786
7Payment 7	Mar 7, 2028	10.71%	$26,786
After Key Handover
8Payment 8	Jun 7, 2028	10.71%	$26,786
Incentives
Paid with rental income		-10%	$25,000