SquareSell
PREDMET.CEMAGI S1 Ocean View gallery image 1
PREDMET.CEMAGI S1 Ocean View gallery image 2
PREDMET.CEMAGI S1 Ocean View gallery image 3
PREDMET.CEMAGI S1 Ocean View gallery image 4
PREDMET.CEMAGI S1 Ocean View gallery image 5
PREDMET.CEMAGI S1 Ocean View gallery image 6
PREDMET.CEMAGI S1 Ocean View gallery image 7
PREDMET.CEMAGI S1 Ocean View gallery image 8
PREDMET.CEMAGI S1 Ocean View gallery image 9
PREDMET.CEMAGI S1 Ocean View gallery image 10
PREDMET.CEMAGI S1 Ocean View gallery image 11
PREDMET.CEMAGI S1 Ocean View gallery image 12

Apartment, 1 bedroom, 33 m²

PREDMET.CEMAGIMain BuildingUnit 5.94
Layout
S1 Ocean View
Bedrooms
1
Bathrooms
1
Living Area
33 m²
Price per m²
$ 4,485
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold
$ 148,000
Down Payment from $ 44,400 (30%)

Rental Income Model

Purchase Price:

$148,000

ADR:

$0

Occupancy:

0%

Annual Net Income:

$0

ROI:

0%

Payback Period:

0 years

MonthlyYearly

Gross Rental Income

$0$0

Management fee (17%)

-$0-$0

Operational costs (19.2%)

-$0-$0

Income tax (7.9%)

-$0-$0

Net Income (Before Tax)

Up icon$0
Up icon$0

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$148,000$148,000$148,000$148,000$148,000
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$0$0$0$0
Total Net Profit
Up icon$0
Up icon$0
Up icon$0
Up icon$0
Up icon$0
ROI
Up icon0.0%
Up icon0.0%
Up icon0.0%
Up icon0.0%
Up icon0.0%

Payment Plans

Down Payment
1Aug 30, 202630%$44,400
During Construction
2Sep 30, 20263.5%$5,180
After Key Handover
3Oct 30, 20263.5%$5,180
4Nov 30, 20263.5%$5,180
5Dec 30, 20263.5%$5,180
6Jan 30, 20273.5%$5,180
7Feb 28, 20273.5%$5,180
8Mar 30, 20273.5%$5,180
9Apr 30, 20273.5%$5,180
10May 30, 20273.5%$5,180
11Jun 30, 20273.5%$5,180
12Jul 30, 20273.5%$5,180
13Aug 30, 20273.5%$5,180
14Sep 30, 20273.5%$5,180
15Oct 30, 20273.5%$5,180
16Nov 30, 20273.5%$5,180
17Dec 30, 20273.5%$5,180
18Jan 30, 20283.5%$5,180
19Feb 29, 20283.5%$5,180
20Mar 30, 20283.5%$5,180
21Apr 30, 20283.5%$5,180