Townhouse, 2 bedrooms, 83 m²
Elysium Eco CityBlock 2Unit 2.1.15
Layout83 m2 (type A5.2)
Bedrooms2
Bathrooms2
Living Area83 m²
Price per m²$ 3,554
Ceiling Height5.5 m
HandoverMarch 2028
FinishTurnkey
OwnershipLeasehold
$ 295,000
Down Payment from $ 73,750 (25%)
Rental Income Model
Purchase Price:
$295,000
ADR:
$155
Occupancy:
85%
Annual Net Income:
$31,258
ROI:
10.6%
Payback Period:
9.4 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,007 | $48,089 |
Management fee (18%) | -$721 | -$8,656 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$681 | -$8,175 |
Net Income (Before Tax) | $2,605 | $31,258 |
Resale Projection
Handover 2028 | 2029 | 2030 | 2031 | 2032 | |
|---|---|---|---|---|---|
| Projected Sale Price | $350,000 | $360,500 | $371,315 | $382,454 | $393,928 |
| Re-registration costs (2%) | - $7,000 | - $7,210 | - $7,426 | - $7,649 | - $7,879 |
| Cumulative Net Rental Income | $0 | $31,258 | $62,515 | $93,773 | $125,031 |
| Total Net Profit | $48,000 | $89,548 | $131,404 | $173,578 | $216,080 |
| ROI | 16.3% | 30.4% | 44.5% | 58.8% | 73.2% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $73,750 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $31,607 |
| 3Payment 3 | Mar 8, 2027 | 10.71% | $31,607 |
| 4Payment 4 | Jun 8, 2027 | 10.71% | $31,607 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $31,607 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $31,607 |
| 7Payment 7 | Mar 8, 2028 | 10.71% | $31,607 |
After Key Handover | |||
| 8Payment 8 | Jun 8, 2028 | 10.71% | $31,607 |
Incentives | |||
| Paid with rental income | -10% | $29,500 | |