Blocked
Apartment, 1 bedroom, 48.7 m²
OASIS III Apartments and smart villasApartmentsUnit 2.3
Layout1 Bedroom Apartment — 48.7 sq m
Bedrooms1
Bathrooms1
Living Area48.7 m²
Price per m²$ 4,517
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 220,000
Down Payment from $ 220,000 (100%)
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $220,000 | $220,000 | $231,000 | $242,550 | $254,678 | $267,411 |
| Property Value Growth | $0 | + $11,000 | + $22,550 | + $34,678 | + $47,411 |
| Resale costs (5%) | - $11,000 | - $11,550 | - $12,128 | - $12,734 | - $13,371 |
| Total Net Profit | - $11,000 | - $550 | $10,423 | $21,944 | $34,041 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 1, 2026 | 100% | $220,000 |