Townhouse, 2 bedrooms, 78.8 m²
Elysium Eco CityBlock 2Unit 2.1.12
Layout78 sq m, type A4.1
Bedrooms2
Bathrooms2
Living Area78.8 m²
Price per m²$ 3,617
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold until 2053
$ 285,000
Down Payment from $ 28,500 (10%)
Rental Income Model
Purchase Price:
$285,000
ADR:
$168
Occupancy:
85%
Annual Net Income:
$33,879
ROI:
11.9%
Payback Period:
8.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,344 | $52,122 |
Management fee (18%) | -$782 | -$9,382 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$738 | -$8,861 |
Net Income (Before Tax) | $2,823 | $33,879 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $285,000 | $330,000 | $339,900 | $350,097 | $360,600 | $371,418 |
| Property Value Growth | + $45,000 | + $54,900 | + $65,097 | + $75,600 | + $86,418 |
| Cumulative Rental Income | $0 | + $33,879 | + $67,759 | + $101,638 | + $135,517 |
| Re-registration costs (2%) | - $6,600 | - $6,798 | - $7,002 | - $7,212 | - $7,428 |
| Total Net Profit | $38,400 | $81,981 | $125,854 | $170,026 | $214,507 |
| ROI | 13.5% | 28.8% | 44.2% | 59.7% | 75.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 25% | $71,250 |
During Construction | |||
| 2Payment 2 | Jan 23, 2027 | 15% | $42,750 |
| 3Payment 3 | Apr 23, 2027 | 15% | $42,750 |
| 4Payment 4 | Jul 23, 2027 | 15% | $42,750 |
| 5Payment 5 | Oct 23, 2027 | 15% | $42,750 |
| 6Payment 6 | Jan 23, 2028 | 15% | $42,750 |
Incentives | |||
| Paid with rental income | -10% | $28,500 | |