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

Apartment, 1 bedroom, 25.7 m²

PREDMET.CEMAGIMain BuildingUnit 1.7
Layout
S Garden Rice Field View
Bedrooms
1
Bathrooms
1
Living Area
25.7 m²
Plot Area
22.3 m²
Price per m²
$ 4,630
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 119,000
Down Payment from $ 35,700 (30%)

Rental Income Model

Purchase Price:

$119,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$15,609

ROI:

13.1%

Payback Period:

7.6 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%$35,700
After Key Handover
2Nov 20, 20263.5%$4,165
3Dec 20, 20263.5%$4,165
4Jan 20, 20273.5%$4,165
5Feb 20, 20273.5%$4,165
6Mar 20, 20273.5%$4,165
7Apr 20, 20273.5%$4,165
8May 20, 20273.5%$4,165
9Jun 20, 20273.5%$4,165
10Jul 20, 20273.5%$4,165
11Aug 20, 20273.5%$4,165
12Sep 20, 20273.5%$4,165
13Oct 20, 20273.5%$4,165
14Nov 20, 20273.5%$4,165
15Dec 20, 20273.5%$4,165
16Jan 20, 20283.5%$4,165
17Feb 20, 20283.5%$4,165
18Mar 20, 20283.5%$4,165
19Apr 20, 20283.5%$4,165
20May 20, 20283.5%$4,165
21Jun 20, 20283.5%$4,165