








Blocked
Apartment, 1 bedroom, 48 m²
OASIS III Apartments and smart villasApartmentsUnit 4.4
Layout1 Bedroom Apartment — 48 sq m
Bedrooms1
Bathrooms1
Living Area48 m²
Price per m²$ 4,750
Handover—
FinishTurnkey
OwnershipLeasehold until 2053
$ 228,000
Down Payment from $ 228,000 (100%)
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $228,000 | $228,000 | $239,400 | $251,370 | $263,939 | $277,135 |
| Property Value Growth | $0 | + $11,400 | + $23,370 | + $35,939 | + $49,135 |
| Resale costs (5%) | - $11,400 | - $11,970 | - $12,569 | - $13,197 | - $13,857 |
| Total Net Profit | - $11,400 | - $570 | $10,802 | $22,742 | $35,279 |
| ROI | - 5.0% | - 0.3% | 4.7% | 10.0% | 15.5% |
Value GrowthCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Nov 1, 2026 | 100% | $228,000 |
