SquareSell
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

Apartment, 1 bedroom, 33 m²

PREDMET.CEMAGIMain BuildingUnit 3.55
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
$ 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

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$106,000$106,000$106,000$106,000$106,000
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$15,609$31,217$46,826$62,435
Total Net Profit
Up icon$0
Up icon$15,609
Up icon$31,217
Up icon$46,826
Up icon$62,435
ROI
Up icon0.0%
Up icon14.7%
Up icon29.5%
Up icon44.2%
Up icon58.9%

Payment Plans

Down Payment
1Aug 30, 202630%$31,800
During Construction
2Sep 30, 20263.5%$3,710
After Key Handover
3Oct 30, 20263.5%$3,710
4Nov 30, 20263.5%$3,710
5Dec 30, 20263.5%$3,710
6Jan 30, 20273.5%$3,710
7Feb 28, 20273.5%$3,710
8Mar 30, 20273.5%$3,710
9Apr 30, 20273.5%$3,710
10May 30, 20273.5%$3,710
11Jun 30, 20273.5%$3,710
12Jul 30, 20273.5%$3,710
13Aug 30, 20273.5%$3,710
14Sep 30, 20273.5%$3,710
15Oct 30, 20273.5%$3,710
16Nov 30, 20273.5%$3,710
17Dec 30, 20273.5%$3,710
18Jan 30, 20283.5%$3,710
19Feb 29, 20283.5%$3,710
20Mar 30, 20283.5%$3,710
21Apr 30, 20283.5%$3,710