Blocked
Townhouse, 2 bedrooms, 114 m²
Elysium Eco CityBlock VUnit T4
LayoutSmart villa (townhouse)
Bedrooms2
Bathrooms3
Living Area114 m²
Plot Area71 m²
Price per m²$ 3,070
Ceiling Height7.5 m
HandoverMarch 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 350,000
Down Payment from $ 350,000 (100%)
Rental Income Model
Purchase Price:
$350,000
ADR:
$210
Occupancy:
85%
Annual Net Income:
$42,349
ROI:
12.1%
Payback Period:
8.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $5,429 | $65,153 |
Management fee (18%) | -$977 | -$11,727 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$923 | -$11,076 |
Net Income (Before Tax) | $3,529 | $42,349 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $350,000 | $350,000 | $360,500 | $371,315 | $382,454 | $393,928 |
| Property Value Growth | $0 | + $10,500 | + $21,315 | + $32,454 | + $43,928 |
| Cumulative Rental Income | $0 | + $42,349 | + $84,698 | + $127,047 | + $169,397 |
| Re-registration costs (2%) | - $7,000 | - $7,210 | - $7,426 | - $7,649 | - $7,879 |
| Total Net Profit | - $7,000 | $45,639 | $98,587 | $151,853 | $205,446 |
| ROI | - 2.0% | 13.0% | 28.2% | 43.4% | 58.7% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 100% | $350,000 |