Townhouse, 2 bedrooms, 78 m²
Elysium Eco CityBlock 2Unit 2.1.12
Layout78 m2 (type A4.1)
Bedrooms2
Bathrooms2
Living Area78 m²
Price per m²$ 3,590
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 280,000
Down Payment from $ 70,000 (25%)
Rental Income Model
Purchase Price:
$280,000
ADR:
$140
Occupancy:
85%
Annual Net Income:
$28,233
ROI:
10.1%
Payback Period:
9.9 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 | $330,000 | $339,900 | $350,097 | $360,600 | $371,418 |
| Re-registration costs (2%) | - $6,600 | - $6,798 | - $7,002 | - $7,212 | - $7,428 |
| Cumulative Net Rental Income | $0 | $28,233 | $56,466 | $84,698 | $112,931 |
| Total Net Profit | $43,400 | $81,335 | $119,561 | $158,086 | $196,921 |
| ROI | 15.5% | 29.0% | 42.7% | 56.5% | 70.3% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 7, 2026 | 25% | $70,000 |
During Construction | |||
| 2Payment 2 | Dec 7, 2026 | 10.71% | $30,000 |
| 3Payment 3 | Mar 7, 2027 | 10.71% | $30,000 |
| 4Payment 4 | Jun 7, 2027 | 10.71% | $30,000 |
| 5Payment 5 | Sep 7, 2027 | 10.71% | $30,000 |
| 6Payment 6 | Dec 7, 2027 | 10.71% | $30,000 |
| 7Payment 7 | Mar 7, 2028 | 10.71% | $30,000 |
After Key Handover | |||
| 8Payment 8 | Jun 7, 2028 | 10.71% | $30,000 |
Incentives | |||
| Paid with rental income | -10% | $28,000 | |