Townhouse, 2 bedrooms, 98 m²
Oasis I smart villasOASIS I RUnit LOT 4
LayoutLOT 4,5 - 98M2
Bedrooms2
Bathrooms2
Living Area98 m²
Price per m²$ 3,724
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold
$ 365,000
Down Payment from $ 365,000 (100%)
Rental Income Model
Purchase Price:
$365,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (0%) | -$0 | -$0 |
Other expenses (0%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $365,000 | $383,250 | $402,413 | $422,533 | $443,660 |
| Resale costs (5%) | - $18,250 | - $19,163 | - $20,121 | - $21,127 | - $22,183 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$18,250 | -$913 | $17,292 | $36,406 | $56,477 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $365,000 |