SquareSell
PREDMET.CEMAGI M2 Rice Field View (no balcony) floor 1 plan
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 1
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 2
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 3
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 4
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 5
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 6
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 7
PREDMET.CEMAGI M2 Rice Field View (no balcony) gallery image 8

Apartment, 1 bedroom, 58.3 m²

PREDMET.CEMAGIMain BuildingUnit 3.37
Layout
M2 Rice Field View (no balcony)
Bedrooms
1
Bathrooms
1
Living Area
58.3 m²
Price per m²
$ 2,950
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 172,000
Down Payment from $ 51,600 (30%)

Rental Income Model

Purchase Price:

$172,000

ADR:

$150

Occupancy:

85%

Annual Net Income:

$26,014

ROI:

15.1%

Payback Period:

6.6 years

MonthlyYearly

Gross Rental Income

$3,878$46,538

Management fee (17%)

-$659-$7,911

Operational costs (19.2%)

-$745-$8,935

Income tax (7.9%)

-$306-$3,676

Net Income (Before Tax)

Up icon$2,168
Up icon$26,014

Payment Plans

Down Payment
1Nov 4, 202630%$51,600
After Key Handover
2Dec 4, 20263.5%$6,020
3Jan 4, 20273.5%$6,020
4Feb 4, 20273.5%$6,020
5Mar 4, 20273.5%$6,020
6Apr 4, 20273.5%$6,020
7May 4, 20273.5%$6,020
8Jun 4, 20273.5%$6,020
9Jul 4, 20273.5%$6,020
10Aug 4, 20273.5%$6,020
11Sep 4, 20273.5%$6,020
12Oct 4, 20273.5%$6,020
13Nov 4, 20273.5%$6,020
14Dec 4, 20273.5%$6,020
15Jan 4, 20283.5%$6,020
16Feb 4, 20283.5%$6,020
17Mar 4, 20283.5%$6,020
18Apr 4, 20283.5%$6,020
19May 4, 20283.5%$6,020
20Jun 4, 20283.5%$6,020
21Jul 4, 20283.5%$6,020