Townhouse, 1 bedroom, 75.35 m²
Elysium Eco CityBlock 2Unit 2.1.18
Layout75 sq m, type A6.1
Bedrooms1
Bathrooms1
Living Area75.35 m²
Price per m²$ 3,384
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:
$166
Occupancy:
85%
Annual Net Income:
$33,476
ROI:
13.1%
Payback Period:
7.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,292 | $51,502 |
Management fee (18%) | -$773 | -$9,270 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$730 | -$8,755 |
Net Income (Before Tax) | $2,790 | $33,476 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $255,000 | $325,000 | $334,750 | $344,793 | $355,136 | $365,790 |
| Property Value Growth | + $70,000 | + $79,750 | + $89,793 | + $100,136 | + $110,790 |
| Cumulative Rental Income | $0 | + $33,476 | + $66,952 | + $100,428 | + $133,904 |
| Re-registration costs (2%) | - $6,500 | - $6,695 | - $6,896 | - $7,103 | - $7,316 |
| Total Net Profit | $63,500 | $106,531 | $149,849 | $193,461 | $237,378 |
| ROI | 24.9% | 41.8% | 58.8% | 75.9% | 93.1% |
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 | |