Sold
Townhouse, 2 bedrooms, 113 m²
Elysium Eco CityBlock VUnit T2.3
LayoutSmart villa (townhouse)
Bedrooms2
Bathrooms3
Living Area113 m²
Plot Area71 m²
Price per m²$ 3,053
Ceiling Height7.5 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 345,000
Down Payment from $ 34,500 (10%)
Rental Income Model
Purchase Price:
$345,000
ADR:
$210
Occupancy:
85%
Annual Net Income:
$42,349
ROI:
12.3%
Payback Period:
8.1 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 $345,000 | $420,000 | $432,600 | $445,578 | $458,945 | $472,714 |
| Property Value Growth | + $75,000 | + $87,600 | + $100,578 | + $113,945 | + $127,714 |
| Cumulative Rental Income | $0 | + $42,349 | + $84,698 | + $127,047 | + $169,397 |
| Re-registration costs (2%) | - $8,400 | - $8,652 | - $8,912 | - $9,179 | - $9,454 |
| Total Net Profit | $66,600 | $121,297 | $176,365 | $231,814 | $287,656 |
| ROI | 19.3% | 35.2% | 51.1% | 67.2% | 83.4% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 25% | $86,250 |
During Construction | |||
| 2Payment 2 | Jan 24, 2027 | 18.75% | $64,688 |
| 3Payment 3 | Apr 24, 2027 | 18.75% | $64,688 |
| 4Payment 4 | Jul 24, 2027 | 18.75% | $64,688 |
| 5Payment 5 | Oct 24, 2027 | 18.75% | $64,688 |
Incentives | |||
| Paid with rental income | -10% | $34,500 | |