Sold
Townhouse, 1 bedroom, 72.5 m²
PREDMET.BABAKAN3RD PARTUnit 11
Layout1 Bedroom Townhouse
Bedrooms1
Bathrooms1
Living Area72.5 m²
Plot Area32.4 m²
Price per m²$ 2,207
HandoverMarch 2024
FinishTurnkey
OwnershipLeasehold
$ 160,000
Down Payment from $ 80,000 (50%)
Rental Income Model
Purchase Price:
$160,000
ADR:
$120
Occupancy:
82%
Annual Net Income:
$21,848
ROI:
13.7%
Payback Period:
7.3 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,993 | $35,916 |
Management fee (14%) | -$419 | -$5,028 |
Operational costs (18.41%) | -$551 | -$6,612 |
Income tax (6.76%) | -$202 | -$2,428 |
Net Income (Before Tax) | $1,821 | $21,848 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $160,000 | $160,000 | $160,000 | $160,000 | $160,000 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $21,848 | $43,695 | $65,543 | $87,391 |
| Total Net Profit | $0 | $21,848 | $43,695 | $65,543 | $87,391 |
| ROI | 0.0% | 13.7% | 27.3% | 41.0% | 54.6% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 30, 2026 | 50% | $80,000 |
After Key Handover | |||
| 2Payment 2 | Nov 30, 2026 | 25% | $40,000 |
| 3Payment 3 | Feb 28, 2027 | 25% | $40,000 |