Blocked
Townhouse, 2 bedrooms, 97 m²
Oasis II smart villasOASIS IIUnit LOT 4 resale
LayoutLOT 3 - 90
Bedrooms2
Bathrooms2
Living Area97 m²
Price per m²$ 2,577
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2053
$ 250,000
Down Payment from $ 87,500 (35%)
Rental Income Model
Purchase Price:
$250,000
ADR:
$163
Occupancy:
86%
Annual Net Income:
$32,383
ROI:
13%
Payback Period:
7.7 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $4,264 | $51,166 |
(20%) | -$853 | -$10,233 |
(4.92%) | -$210 | -$2,517 |
(5.39%) | -$230 | -$2,758 |
(1.22%) | -$52 | -$624 |
(1.01%) | -$43 | -$517 |
(0.61%) | -$26 | -$312 |
(0.28%) | -$12 | -$143 |
(0.64%) | -$27 | -$327 |
(0.73%) | -$31 | -$374 |
(0.64%) | -$27 | -$327 |
(1.27%) | -$54 | -$650 |
Net Income (Before Tax) | $2,699 | $32,383 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $250,000 | $250,000 | $262,500 | $275,625 | $289,406 | $303,877 |
| Property Value Growth | $0 | + $12,500 | + $25,625 | + $39,406 | + $53,877 |
| Cumulative Rental Income | $0 | + $32,383 | + $64,766 | + $97,148 | + $129,531 |
| Resale costs (5%) | - $12,500 | - $13,125 | - $13,781 | - $14,470 | - $15,194 |
| Total Net Profit | - $12,500 | $31,758 | $76,609 | $122,084 | $168,214 |
| ROI | - 5.0% | 12.7% | 30.6% | 48.8% | 67.3% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 35% | $87,500 |
After Key Handover | |||
| 2Payment 2 | Nov 23, 2026 | 10.83% | $27,083 |
| 3Payment 3 | Dec 23, 2026 | 10.83% | $27,083 |
| 4Payment 4 | Jan 23, 2027 | 10.83% | $27,083 |
| 5Payment 5 | Feb 23, 2027 | 10.83% | $27,083 |
| 6Payment 6 | Mar 23, 2027 | 10.83% | $27,083 |
| 7Payment 7 | Apr 23, 2027 | 10.83% | $27,083 |