Townhouse, 2 bedrooms, 75.5 m²
Elysium Eco CityBlock 2Unit 2.1.13
Layout75.5 sq m, type A5.1
Bedrooms2
Bathrooms2
Living Area75.5 m²
Price per m²$ 3,642
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 275,000
Down Payment from $ 27,500 (10%)
Rental Income Model
Purchase Price:
$275,000
ADR:
$185
Occupancy:
85%
Annual Net Income:
$37,308
ROI:
13.6%
Payback Period:
7.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,783 | $57,396 |
Management fee (18%) | -$861 | -$10,331 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$813 | -$9,757 |
Net Income (Before Tax) | $3,109 | $37,308 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $275,000 | $310,000 | $319,300 | $328,879 | $338,745 | $348,908 |
| Property Value Growth | + $35,000 | + $44,300 | + $53,879 | + $63,745 | + $73,908 |
| Cumulative Rental Income | $0 | + $37,308 | + $74,615 | + $111,923 | + $149,230 |
| Re-registration costs (2%) | - $6,200 | - $6,386 | - $6,578 | - $6,775 | - $6,978 |
| Total Net Profit | $28,800 | $75,222 | $121,917 | $168,893 | $216,160 |
| ROI | 10.5% | 27.4% | 44.3% | 61.4% | 78.6% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $68,750 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $41,250 |
| 3Payment 3 | Apr 23, 2027 | 15% | $41,250 |
| 4Payment 4 | Jul 23, 2027 | 15% | $41,250 |
| 5Payment 5 | Oct 23, 2027 | 15% | $41,250 |
| 6Payment 6 | Jan 23, 2028 | 15% | $41,250 |
Incentives | |||
| Paid with rental income | -10% | $27,500 | |