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, 33.21 m²

Name: 1-bedroom Apartment S+ Unit 3 S+ 3.3 — PREDMET.CEMAGI
Brand: PREDMET.CEMAGI
SKU: apartment-s-unit-3-s-3-3
Price: 115000 USD
Availability: OutOfStock

PREDMET.CEMAGIMain BuildingUnit S+ 3.3

Layout

S+ Unit 3

Bedrooms

Bathrooms

Living Area

33.21 m²

Price per m²

$ 3,463

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold until 2052

$ 115,000

Down Payment from $ 34,500 (30%)

Rental Income Model

Purchase Price:

$115,000

ADR:

$118

Occupancy:

75%

Annual Net Income:

$17,766

ROI:

15.4%

Payback Period:

6.5 years

	Monthly	Yearly
Gross Rental Income	$2,692	$32,303
Management fee (17%)	-$458	-$5,491
Operational costs (18%)	-$485	-$5,814
Income tax (10%)	-$269	-$3,230
Net Income (Before Tax)	$1,481	$17,766

Payment Plans

Down Payment
1Payment 1	Oct 20, 2026	30%	$34,500
After Key Handover
2Payment 2	Nov 20, 2026	3.5%	$4,025
3Payment 3	Dec 20, 2026	3.5%	$4,025
4Payment 4	Jan 20, 2027	3.5%	$4,025
5Payment 5	Feb 20, 2027	3.5%	$4,025
6Payment 6	Mar 20, 2027	3.5%	$4,025
7Payment 7	Apr 20, 2027	3.5%	$4,025
8Payment 8	May 20, 2027	3.5%	$4,025
9Payment 9	Jun 20, 2027	3.5%	$4,025
10Payment 10	Jul 20, 2027	3.5%	$4,025
11Payment 11	Aug 20, 2027	3.5%	$4,025
12Payment 12	Sep 20, 2027	3.5%	$4,025
13Payment 13	Oct 20, 2027	3.5%	$4,025
14Payment 14	Nov 20, 2027	3.5%	$4,025
15Payment 15	Dec 20, 2027	3.5%	$4,025
16Payment 16	Jan 20, 2028	3.5%	$4,025
17Payment 17	Feb 20, 2028	3.5%	$4,025
18Payment 18	Mar 20, 2028	3.5%	$4,025
19Payment 19	Apr 20, 2028	3.5%	$4,025
20Payment 20	May 20, 2028	3.5%	$4,025
21Payment 21	Jun 20, 2028	3.5%	$4,025