Blocked
Apartment, 1 bedroom, 31 m²
OASIS III Apartments and smart villasApartmentsUnit 4.7
Layout1 Bedroom Apartment — 31 sq m
Bedrooms1
Bathrooms1
Living Area31 m²
Price per m²$ 5,161
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 160,000
Down Payment from $ 160,000 (100%)
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $160,000 | $160,000 | $168,000 | $176,400 | $185,220 | $194,481 |
| Property Value Growth | $0 | + $8,000 | + $16,400 | + $25,220 | + $34,481 |
| Resale costs (5%) | - $8,000 | - $8,400 | - $8,820 | - $9,261 | - $9,724 |
| Total Net Profit | - $8,000 | - $400 | $7,580 | $15,959 | $24,757 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 1, 2026 | 100% | $160,000 |