Townhouse, 2 bedrooms, 75.5 m²
Elysium Eco CityBlock 2Unit 2.1.13
Layout75.5 m2 A5.1
Bedrooms2
Bathrooms2
Living Area75.5 m²
Price per m²$ 3,576
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 270,000
Down Payment from $ 67,500 (25%)
Rental Income Model
Purchase Price:
$270,000
ADR:
$135
Occupancy:
85%
Annual Net Income:
$27,224
ROI:
10.1%
Payback Period:
9.9 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $3,490 | $41,884 |
Management fee (18%) | -$628 | -$7,539 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$593 | -$7,120 |
Net Income (Before Tax) | $2,269 | $27,224 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $310,000 | $319,300 | $328,879 | $338,745 | $348,908 |
| Re-registration costs (2%) | - $6,200 | - $6,386 | - $6,578 | - $6,775 | - $6,978 |
| Cumulative Net Rental Income | $0 | $27,224 | $54,449 | $81,673 | $108,898 |
| Total Net Profit | $33,800 | $70,138 | $106,750 | $143,644 | $180,827 |
| ROI | 12.5% | 26.0% | 39.5% | 53.2% | 67.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 25% | $67,500 |
During Construction | |||
| 2Payment 2 | Dec 7, 2026 | 10.71% | $28,929 |
| 3Payment 3 | Mar 7, 2027 | 10.71% | $28,929 |
| 4Payment 4 | Jun 7, 2027 | 10.71% | $28,929 |
| 5Payment 5 | Sep 7, 2027 | 10.71% | $28,929 |
| 6Payment 6 | Dec 7, 2027 | 10.71% | $28,929 |
| 7Payment 7 | Mar 7, 2028 | 10.71% | $28,929 |
After Key Handover | |||
| 8Payment 8 | Jun 7, 2028 | 10.71% | $28,929 |
Incentives | |||
| Paid with rental income | -10% | $27,000 | |