PREDMET.CEMAGI S+ Unit 3 gallery image 1

PREDMET.CEMAGI S+ Unit 3 gallery image 2

PREDMET.CEMAGI S+ Unit 3 gallery image 3

PREDMET.CEMAGI S+ Unit 3 gallery image 4

PREDMET.CEMAGI S+ Unit 3 gallery image 5

PREDMET.CEMAGI S+ Unit 3 gallery image 6

PREDMET.CEMAGI S+ Unit 3 gallery image 7

Sold

Apartment, 1 bedroom, 37.09 m²

Name: 1-bedroom Apartment S+ Unit 3 S+ 3.2 — PREDMET.CEMAGI
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-3-s-3-2
Price: 107500 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 3.2

Layout

S+ Unit 3

Bedrooms

Bathrooms

Living Area

37.09 m²

Price per m²

$ 2,898

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold until 2052

$ 107,500

Down Payment from $ 32,250 (30%)

Rental Income Model

Purchase Price:

$107,500

ADR:

$108

Occupancy:

75%

Annual Net Income:

$16,261

ROI:

15.1%

Payback Period:

6.6 years

	Monthly	Yearly
Gross Rental Income	$2,464	$29,565
Management fee (17%)	-$419	-$5,026
Operational costs (18%)	-$443	-$5,322
Income tax (10%)	-$246	-$2,957
Net Income (Before Tax)	$1,355	$16,261

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	30%	$32,250
After Key Handover
2Payment 2	Nov 20, 2026	3.5%	$3,763
3Payment 3	Dec 20, 2026	3.5%	$3,763
4Payment 4	Jan 20, 2027	3.5%	$3,763
5Payment 5	Feb 20, 2027	3.5%	$3,763
6Payment 6	Mar 20, 2027	3.5%	$3,763
7Payment 7	Apr 20, 2027	3.5%	$3,763
8Payment 8	May 20, 2027	3.5%	$3,763
9Payment 9	Jun 20, 2027	3.5%	$3,763
10Payment 10	Jul 20, 2027	3.5%	$3,763
11Payment 11	Aug 20, 2027	3.5%	$3,763
12Payment 12	Sep 20, 2027	3.5%	$3,763
13Payment 13	Oct 20, 2027	3.5%	$3,763
14Payment 14	Nov 20, 2027	3.5%	$3,763
15Payment 15	Dec 20, 2027	3.5%	$3,763
16Payment 16	Jan 20, 2028	3.5%	$3,763
17Payment 17	Feb 20, 2028	3.5%	$3,763
18Payment 18	Mar 20, 2028	3.5%	$3,763
19Payment 19	Apr 20, 2028	3.5%	$3,763
20Payment 20	May 20, 2028	3.5%	$3,763
21Payment 21	Jun 20, 2028	3.5%	$3,763