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
Reserved

Apartment, 1 bedroom, 36.1 m²

PREDMET.CEMAGIMain BuildingUnit S+ 1.4
Layout
S+ Unit 1
Bedrooms
1
Bathrooms
1
Living Area
36.1 m²
Price per m²
$ 2,909
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 105,000
Down Payment from $ 31,500 (30%)

Rental Income Model

Purchase Price:

$105,000

ADR:

$97

Occupancy:

75%

Annual Net Income:

$14,605

ROI:

13.9%

Payback Period:

7.2 years

MonthlyYearly

Gross Rental Income

$2,213$26,554

Management fee (17%)

-$376-$4,514

Operational costs (18%)

-$398-$4,780

Income tax (10%)

-$221-$2,655

Net Income (Before Tax)

Up icon$1,217
Up icon$14,605

Payment Plans

Down Payment
1Oct 20, 202630%$31,500
After Key Handover
2Nov 20, 20263.5%$3,675
3Dec 20, 20263.5%$3,675
4Jan 20, 20273.5%$3,675
5Feb 20, 20273.5%$3,675
6Mar 20, 20273.5%$3,675
7Apr 20, 20273.5%$3,675
8May 20, 20273.5%$3,675
9Jun 20, 20273.5%$3,675
10Jul 20, 20273.5%$3,675
11Aug 20, 20273.5%$3,675
12Sep 20, 20273.5%$3,675
13Oct 20, 20273.5%$3,675
14Nov 20, 20273.5%$3,675
15Dec 20, 20273.5%$3,675
16Jan 20, 20283.5%$3,675
17Feb 20, 20283.5%$3,675
18Mar 20, 20283.5%$3,675
19Apr 20, 20283.5%$3,675
20May 20, 20283.5%$3,675
21Jun 20, 20283.5%$3,675