SquareSell
PREDMET.CEMAGI S1 Rice Field View floor 1 plan
PREDMET.CEMAGI S1 Rice Field View gallery image 1
PREDMET.CEMAGI S1 Rice Field View gallery image 2
PREDMET.CEMAGI S1 Rice Field View gallery image 3
PREDMET.CEMAGI S1 Rice Field View gallery image 4
PREDMET.CEMAGI S1 Rice Field View gallery image 5
PREDMET.CEMAGI S1 Rice Field View gallery image 6
PREDMET.CEMAGI S1 Rice Field View gallery image 7
PREDMET.CEMAGI S1 Rice Field View gallery image 8
PREDMET.CEMAGI S1 Rice Field View gallery image 9
PREDMET.CEMAGI S1 Rice Field View gallery image 10
PREDMET.CEMAGI S1 Rice Field View gallery image 11

Apartment, 1 bedroom, 33 m²

PREDMET.CEMAGIMain BuildingUnit 3.51
Layout
S1 Rice Field View
Bedrooms
1
Bathrooms
1
Living Area
33 m²
Price per m²
$ 3,212
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold until 2052
$ 106,000
Down Payment from $ 31,800 (30%)

Rental Income Model

Purchase Price:

$106,000

ADR:

$90

Occupancy:

85%

Annual Net Income:

$15,609

ROI:

14.7%

Payback Period:

6.8 years

MonthlyYearly

Gross Rental Income

$2,327$27,923

Management fee (17%)

-$396-$4,747

Operational costs (19.2%)

-$447-$5,361

Income tax (7.9%)

-$184-$2,206

Net Income (Before Tax)

Up icon$1,301
Up icon$15,609

Payment Plans

Down Payment
1Oct 20, 202630%$31,800
After Key Handover
2Nov 20, 20263.5%$3,710
3Dec 20, 20263.5%$3,710
4Jan 20, 20273.5%$3,710
5Feb 20, 20273.5%$3,710
6Mar 20, 20273.5%$3,710
7Apr 20, 20273.5%$3,710
8May 20, 20273.5%$3,710
9Jun 20, 20273.5%$3,710
10Jul 20, 20273.5%$3,710
11Aug 20, 20273.5%$3,710
12Sep 20, 20273.5%$3,710
13Oct 20, 20273.5%$3,710
14Nov 20, 20273.5%$3,710
15Dec 20, 20273.5%$3,710
16Jan 20, 20283.5%$3,710
17Feb 20, 20283.5%$3,710
18Mar 20, 20283.5%$3,710
19Apr 20, 20283.5%$3,710
20May 20, 20283.5%$3,710
21Jun 20, 20283.5%$3,710