Sold
Townhouse, 3 bedrooms, 136.66 m²
Oasis II smart villasOASIS IIUnit LOT 9 resale
LayoutLOT 9
Bedrooms3
Bathrooms2
Living Area136.66 m²
Price per m²$ 3,146
Ceiling Height3.2 m
HandoverDecember 2024
FinishTurnkey
OwnershipLeasehold until 2053
$ 430,000
Down Payment from $ 430,000 (100%)
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $430,000 | $430,000 | $451,500 | $474,075 | $497,779 | $522,668 |
| Property Value Growth | $0 | + $21,500 | + $44,075 | + $67,779 | + $92,668 |
| Resale costs (5%) | - $21,500 | - $22,575 | - $23,704 | - $24,889 | - $26,133 |
| Total Net Profit | - $21,500 | - $1,075 | $20,371 | $42,890 | $66,534 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 20, 2026 | 100% | $430,000 |