SquareSell
PREDMET.CEMAGI S+ Unit 1 floor 1 plan
PREDMET.CEMAGI S+ Unit 1 gallery image 1
PREDMET.CEMAGI S+ Unit 1 gallery image 2
PREDMET.CEMAGI S+ Unit 1 gallery image 3
PREDMET.CEMAGI S+ Unit 1 gallery image 4
PREDMET.CEMAGI S+ Unit 1 gallery image 5
PREDMET.CEMAGI S+ Unit 1 gallery image 6
PREDMET.CEMAGI S+ Unit 1 gallery image 7
PREDMET.CEMAGI S+ Unit 1 gallery image 8
PREDMET.CEMAGI S+ Unit 1 gallery image 9
PREDMET.CEMAGI S+ Unit 1 gallery image 10
PREDMET.CEMAGI S+ Unit 1 gallery image 11
PREDMET.CEMAGI S+ Unit 1 gallery image 12
PREDMET.CEMAGI S+ Unit 1 gallery image 13
PREDMET.CEMAGI S+ Unit 1 gallery image 14
PREDMET.CEMAGI S+ Unit 1 gallery image 15
Sold

Apartment, 1 bedroom, 33.97 m²

PREDMET.CEMAGIMain BuildingUnit S+ 1.2
Layout
S+ Unit 1
Bedrooms
1
Bathrooms
1
Living Area
33.97 m²
Price per m²
$ 2,702
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 91,800
Down Payment from $ 27,540 (30%)

Rental Income Model

Purchase Price:

$91,800

ADR:

$80

Occupancy:

75%

Annual Net Income:

$12,045

ROI:

13.1%

Payback Period:

7.6 years

MonthlyYearly

Gross Rental Income

$1,825$21,900

Management fee (17%)

-$310-$3,723

Operational costs (18%)

-$329-$3,942

Income tax (10%)

-$183-$2,190

Net Income (Before Tax)

Up icon$1,004
Up icon$12,045

Payment Plans

Down Payment
1Oct 20, 202630%$27,540
After Key Handover
2Nov 20, 20263.5%$3,213
3Dec 20, 20263.5%$3,213
4Jan 20, 20273.5%$3,213
5Feb 20, 20273.5%$3,213
6Mar 20, 20273.5%$3,213
7Apr 20, 20273.5%$3,213
8May 20, 20273.5%$3,213
9Jun 20, 20273.5%$3,213
10Jul 20, 20273.5%$3,213
11Aug 20, 20273.5%$3,213
12Sep 20, 20273.5%$3,213
13Oct 20, 20273.5%$3,213
14Nov 20, 20273.5%$3,213
15Dec 20, 20273.5%$3,213
16Jan 20, 20283.5%$3,213
17Feb 20, 20283.5%$3,213
18Mar 20, 20283.5%$3,213
19Apr 20, 20283.5%$3,213
20May 20, 20283.5%$3,213
21Jun 20, 20283.5%$3,213