Sold
Townhouse, 2 bedrooms, 114 m²
Elysium Eco CityBlock VUnit T6
LayoutSmart villas (townhouses)
Bedrooms2
Bathrooms3
Living Area114 m²
Plot Area71 m²
Price per m²$ 3,061
Ceiling Height7.5 m
HandoverMarch 2027
FinishTurnkey
OwnershipLeasehold
$ 349,000
Down Payment from $ 87,250 (25%)
Rental Income Model
Purchase Price:
$349,000
ADR:
$190
Occupancy:
85%
Annual Net Income:
$38,316
ROI:
11%
Payback Period:
9.1 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,912 | $58,948 |
Management fee (18%) | -$884 | -$10,611 |
Other maintenance costs (cleaning, appliances, utilities, welcome packs, repairs, etc.) (17%) | -$835 | -$10,021 |
Net Income (Before Tax) | $3,193 | $38,316 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $420,000 | $432,600 | $445,578 | $458,945 | $472,714 |
| Re-registration costs (2%) | - $8,400 | - $8,652 | - $8,912 | - $9,179 | - $9,454 |
| Cumulative Net Rental Income | $0 | $38,316 | $76,632 | $114,948 | $153,264 |
| Total Net Profit | $62,600 | $113,264 | $164,298 | $215,714 | $267,523 |
| ROI | 17.9% | 32.5% | 47.1% | 61.8% | 76.7% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 8, 2026 | 25% | $87,250 |
During Construction | |||
| 2Payment 2 | Dec 8, 2026 | 10.71% | $37,393 |
| 3Payment 3 | Mar 8, 2027 | 10.71% | $37,393 |
After Key Handover | |||
| 4Payment 4 | Jun 8, 2027 | 10.71% | $37,393 |
| 5Payment 5 | Sep 8, 2027 | 10.71% | $37,393 |
| 6Payment 6 | Dec 8, 2027 | 10.71% | $37,393 |
| 7Payment 7 | Mar 8, 2028 | 10.71% | $37,393 |
| 8Payment 8 | Jun 8, 2028 | 10.71% | $37,393 |
Incentives | |||
| Paid with rental income | -10% | $34,900 | |