Blocked
Apartment, 1 bedroom, 39.7 m²
OASIS III Apartments and smart villasApartmentsUnit 2.1
Layout1 Bedroom Apartment — 39.7 sq m
Bedrooms1
Bathrooms1
Living Area39.7 m²
Price per m²$ 5,038
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 200,000
Down Payment from $ 200,000 (100%)
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $200,000 | $200,000 | $210,000 | $220,500 | $231,525 | $243,101 |
| Property Value Growth | $0 | + $10,000 | + $20,500 | + $31,525 | + $43,101 |
| Resale costs (5%) | - $10,000 | - $10,500 | - $11,025 | - $11,576 | - $12,155 |
| Total Net Profit | - $10,000 | - $500 | $9,475 | $19,949 | $30,946 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 1, 2026 | 100% | $200,000 |