







Blocked
Apartment, 1 bedroom, 33.9 m²
OASIS III Apartments and smart villasApartmentsUnit 4.6
Layout1 Bedroom Apartment — 33.9 sq m
Bedrooms1
Bathrooms1
Living Area33.9 m²
Price per m²$ 4,572
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 155,000
Down Payment from $ 155,000 (100%)
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $155,000 | $155,000 | $162,750 | $170,888 | $179,432 | $188,403 |
| Property Value Growth | $0 | + $7,750 | + $15,888 | + $24,432 | + $33,403 |
| Resale costs (5%) | - $7,750 | - $8,138 | - $8,544 | - $8,972 | - $9,420 |
| Total Net Profit | - $7,750 | - $388 | $7,343 | $15,460 | $23,983 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 1, 2026 | 100% | $155,000 |
