SquareSell
PREDMET.CEMAGI S+ Unit 3 floor 1 plan
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

PREDMET.CEMAGIMain BuildingUnit S+ 3.4
Layout
S+ Unit 3
Bedrooms
1
Bathrooms
1
Living Area
37.09 m²
Price per m²
$ 3,181
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 118,000
Down Payment from $ 35,400 (30%)

Rental Income Model

Purchase Price:

$118,000

ADR:

$118

Occupancy:

75%

Annual Net Income:

$17,766

ROI:

15.1%

Payback Period:

6.6 years

MonthlyYearly

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)

Up icon$1,481
Up icon$17,766

Payment Plans

Down Payment
1Oct 20, 202630%$35,400
After Key Handover
2Nov 20, 20263.5%$4,130
3Dec 20, 20263.5%$4,130
4Jan 20, 20273.5%$4,130
5Feb 20, 20273.5%$4,130
6Mar 20, 20273.5%$4,130
7Apr 20, 20273.5%$4,130
8May 20, 20273.5%$4,130
9Jun 20, 20273.5%$4,130
10Jul 20, 20273.5%$4,130
11Aug 20, 20273.5%$4,130
12Sep 20, 20273.5%$4,130
13Oct 20, 20273.5%$4,130
14Nov 20, 20273.5%$4,130
15Dec 20, 20273.5%$4,130
16Jan 20, 20283.5%$4,130
17Feb 20, 20283.5%$4,130
18Mar 20, 20283.5%$4,130
19Apr 20, 20283.5%$4,130
20May 20, 20283.5%$4,130
21Jun 20, 20283.5%$4,130