Townhouse, 2 bedrooms, 113.82 m²
Elysium Eco CityBlock VUnit T2.5
LayoutSmart villa (townhouse)
Bedrooms2
Bathrooms3
Living Area113.82 m²
Plot Area71 m²
Price per m²$ 3,132
Ceiling Height7.5 m
HandoverDecember 2027
FinishTurnkey
OwnershipLeasehold until 2053
$ 356,500
Down Payment from $ 35,650 (10%)
Rental Income Model
Purchase Price:
$356,500
ADR:
$210
Occupancy:
85%
Annual Net Income:
$42,349
ROI:
11.9%
Payback Period:
8.4 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 $356,500 | $420,000 | $432,600 | $445,578 | $458,945 | $472,714 |
| Property Value Growth | + $63,500 | + $76,100 | + $89,078 | + $102,445 | + $116,214 |
| 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 | $55,100 | $109,797 | $164,865 | $220,314 | $276,156 |
| ROI | 15.5% | 30.8% | 46.2% | 61.8% | 77.5% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 24, 2026 | 25% | $89,125 |
During Construction | |||
| 2Payment 2 | Jan 24, 2027 | 18.75% | $66,844 |
| 3Payment 3 | Apr 24, 2027 | 18.75% | $66,844 |
| 4Payment 4 | Jul 24, 2027 | 18.75% | $66,844 |
| 5Payment 5 | Oct 24, 2027 | 18.75% | $66,844 |
Incentives | |||
| Paid with rental income | -10% | $35,650 | |