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
$ 430,000
Down Payment from $ 430,000 (100%)
Rental Income Model
Purchase Price:
$430,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management Committee (20%) | -$0 | -$0 |
All other expenses for maintenance, cleaning, advertising, etc. (17%) | -$0 | -$0 |
Management company commission on profits (9.45%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $430,000 | $451,500 | $474,075 | $497,779 | $522,668 |
| Resale costs (5%) | - $21,500 | - $22,575 | - $23,704 | - $24,889 | - $26,133 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$21,500 | -$1,075 | $20,371 | $42,890 | $66,534 |
| ROI | -5.0% | -0.3% | 4.7% | 10.0% | 15.5% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 2, 2026 | 100% | $430,000 |