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

Apartment, 1 bedroom, 36 m²

PREDMET.CEMAGIMain BuildingUnit S+ 1.3
Layout
S+ Unit 1
Bedrooms
1
Bathrooms
1
Living Area
36 m²
Price per m²
$ 2,806
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 101,000
Down Payment from $ 30,300 (30%)

Rental Income Model

Purchase Price:

$101,000

ADR:

$88

Occupancy:

75%

Annual Net Income:

$13,250

ROI:

13.1%

Payback Period:

7.6 years

MonthlyYearly

Gross Rental Income

$2,008$24,090

Management fee (17%)

-$341-$4,095

Operational costs (18%)

-$361-$4,336

Income tax (10%)

-$201-$2,409

Net Income (Before Tax)

Up icon$1,104
Up icon$13,250

Payment Plans

Down Payment
1Oct 20, 202630%$30,300
After Key Handover
2Nov 20, 20263.5%$3,535
3Dec 20, 20263.5%$3,535
4Jan 20, 20273.5%$3,535
5Feb 20, 20273.5%$3,535
6Mar 20, 20273.5%$3,535
7Apr 20, 20273.5%$3,535
8May 20, 20273.5%$3,535
9Jun 20, 20273.5%$3,535
10Jul 20, 20273.5%$3,535
11Aug 20, 20273.5%$3,535
12Sep 20, 20273.5%$3,535
13Oct 20, 20273.5%$3,535
14Nov 20, 20273.5%$3,535
15Dec 20, 20273.5%$3,535
16Jan 20, 20283.5%$3,535
17Feb 20, 20283.5%$3,535
18Mar 20, 20283.5%$3,535
19Apr 20, 20283.5%$3,535
20May 20, 20283.5%$3,535
21Jun 20, 20283.5%$3,535