SquareSell
PREDMET.CEMAGI S+ Unit 2 floor 1 plan
PREDMET.CEMAGI S+ Unit 2 gallery image 1
PREDMET.CEMAGI S+ Unit 2 gallery image 2
PREDMET.CEMAGI S+ Unit 2 gallery image 3
PREDMET.CEMAGI S+ Unit 2 gallery image 4
PREDMET.CEMAGI S+ Unit 2 gallery image 5
PREDMET.CEMAGI S+ Unit 2 gallery image 6

Apartment, 1 bedroom, 54.22 m²

PREDMET.CEMAGIMain BuildingUnit S+ 2.3
Layout
S+ Unit 2
Bedrooms
1
Bathrooms
1
Living Area
54.22 m²
Price per m²
$ 2,767
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 150,000
Down Payment from $ 45,000 (30%)

Rental Income Model

Purchase Price:

$150,000

ADR:

$132

Occupancy:

75%

Annual Net Income:

$19,874

ROI:

13.2%

Payback Period:

7.5 years

MonthlyYearly

Gross Rental Income

$3,011$36,135

Management fee (17%)

-$512-$6,143

Operational costs (18%)

-$542-$6,504

Income tax (10%)

-$301-$3,614

Net Income (Before Tax)

Up icon$1,656
Up icon$19,874

Payment Plans

Down Payment
1Oct 20, 202630%$45,000
After Key Handover
2Nov 20, 20263.5%$5,250
3Dec 20, 20263.5%$5,250
4Jan 20, 20273.5%$5,250
5Feb 20, 20273.5%$5,250
6Mar 20, 20273.5%$5,250
7Apr 20, 20273.5%$5,250
8May 20, 20273.5%$5,250
9Jun 20, 20273.5%$5,250
10Jul 20, 20273.5%$5,250
11Aug 20, 20273.5%$5,250
12Sep 20, 20273.5%$5,250
13Oct 20, 20273.5%$5,250
14Nov 20, 20273.5%$5,250
15Dec 20, 20273.5%$5,250
16Jan 20, 20283.5%$5,250
17Feb 20, 20283.5%$5,250
18Mar 20, 20283.5%$5,250
19Apr 20, 20283.5%$5,250
20May 20, 20283.5%$5,250
21Jun 20, 20283.5%$5,250