Sold
Townhouse, 4 bedrooms, 187 m²
PREDMET.BABAKAN1ST PARTUnit 1
Layout4 Bedroom Townhouse
Bedrooms4
Bathrooms4
Living Area187 m²
Plot Area22 m²
HandoverMarch 2024
FinishTurnkey
OwnershipLeasehold
$ 0
Down Payment from $ 0 (50%)
Rental Income Model
Purchase Price:
$0
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (14%) | -$0 | -$0 |
Operational costs (18.41%) | -$0 | -$0 |
Income tax (6.76%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|
| Projected Sale Price | $0 | $0 | $0 | $0 | $0 |
| Resale tax (0%) | $0 | $0 | $0 | $0 | $0 |
| Resale advertising (0%) | $0 | $0 | $0 | $0 | $0 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $0 | $0 | $0 | $0 | $0 |
| ROI | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Aug 30, 2026 | 50% | $0 |
After Key Handover | |||
| 2Payment 2 | Nov 30, 2026 | 25% | $0 |
| 3Payment 3 | Feb 28, 2027 | 25% | $0 |