SquareSell
PREDMET.CEMAGI S Garden Ocean View floor 1 plan
PREDMET.CEMAGI S Garden Ocean View gallery image 1
PREDMET.CEMAGI S Garden Ocean View gallery image 2
PREDMET.CEMAGI S Garden Ocean View gallery image 3
PREDMET.CEMAGI S Garden Ocean View gallery image 4
PREDMET.CEMAGI S Garden Ocean View gallery image 5
PREDMET.CEMAGI S Garden Ocean View gallery image 6
PREDMET.CEMAGI S Garden Ocean View gallery image 7
PREDMET.CEMAGI S Garden Ocean View gallery image 8
PREDMET.CEMAGI S Garden Ocean View gallery image 9
PREDMET.CEMAGI S Garden Ocean View gallery image 10
PREDMET.CEMAGI S Garden Ocean View gallery image 11
PREDMET.CEMAGI S Garden Ocean View gallery image 12

Apartment, 1 bedroom, 25.7 m²

PREDMET.CEMAGIMain BuildingUnit 1.10
Layout
S Garden Ocean View
Bedrooms
1
Bathrooms
1
Living Area
25.7 m²
Plot Area
10.7 m²
Price per m²
$ 4,047
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 104,000
Down Payment from $ 31,200 (30%)

Rental Income Model

Purchase Price:

$104,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$15,609

ROI:

15%

Payback Period:

6.7 years

MonthlyYearly

Gross Rental Income

$2,327$27,923

Management fee (17%)

-$396-$4,747

Operational costs (19.2%)

-$447-$5,361

Income tax (7.9%)

-$184-$2,206

Net Income (Before Tax)

Up icon$1,301
Up icon$15,609

Payment Plans

Down Payment
1Oct 20, 202630%$31,200
After Key Handover
2Nov 20, 20263.5%$3,640
3Dec 20, 20263.5%$3,640
4Jan 20, 20273.5%$3,640
5Feb 20, 20273.5%$3,640
6Mar 20, 20273.5%$3,640
7Apr 20, 20273.5%$3,640
8May 20, 20273.5%$3,640
9Jun 20, 20273.5%$3,640
10Jul 20, 20273.5%$3,640
11Aug 20, 20273.5%$3,640
12Sep 20, 20273.5%$3,640
13Oct 20, 20273.5%$3,640
14Nov 20, 20273.5%$3,640
15Dec 20, 20273.5%$3,640
16Jan 20, 20283.5%$3,640
17Feb 20, 20283.5%$3,640
18Mar 20, 20283.5%$3,640
19Apr 20, 20283.5%$3,640
20May 20, 20283.5%$3,640
21Jun 20, 20283.5%$3,640