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 4.68
Layout
S1 Rice Field View
Bedrooms
1
Bathrooms
1
Living Area
33 m²
Price per m²
$ 3,424
Handover
September 2026
Finish
Turnkey
Ownership
Leasehold
$ 113,000
Down Payment from $ 33,900 (30%)

Rental Income Model

Purchase Price:

$113,000

ADR:

$85

Occupancy:

85%

Annual Net Income:

$14,742

ROI:

13%

Payback Period:

7.7 years

MonthlyYearly

Gross Rental Income

$2,198$26,371

Management fee (17%)

-$374-$4,483

Operational costs (19.2%)

-$422-$5,063

Income tax (7.9%)

-$174-$2,083

Net Income (Before Tax)

Up icon$1,228
Up icon$14,742

Resale Projection

Handover 2026
2027202820292030
Projected Sale Price$113,000$113,000$113,000$113,000$113,000
Resale tax (0%)$0$0$0$0$0
Resale advertising (0%)$0$0$0$0$0
Cumulative Net Rental Income$0$14,742$29,483$44,225$58,966
Total Net Profit
Up icon$0
Up icon$14,742
Up icon$29,483
Up icon$44,225
Up icon$58,966
ROI
Up icon0.0%
Up icon13.0%
Up icon26.1%
Up icon39.1%
Up icon52.2%

Payment Plans

Down Payment
1Aug 30, 202630%$33,900
During Construction
2Sep 30, 20263.5%$3,955
After Key Handover
3Oct 30, 20263.5%$3,955
4Nov 30, 20263.5%$3,955
5Dec 30, 20263.5%$3,955
6Jan 30, 20273.5%$3,955
7Feb 28, 20273.5%$3,955
8Mar 30, 20273.5%$3,955
9Apr 30, 20273.5%$3,955
10May 30, 20273.5%$3,955
11Jun 30, 20273.5%$3,955
12Jul 30, 20273.5%$3,955
13Aug 30, 20273.5%$3,955
14Sep 30, 20273.5%$3,955
15Oct 30, 20273.5%$3,955
16Nov 30, 20273.5%$3,955
17Dec 30, 20273.5%$3,955
18Jan 30, 20283.5%$3,955
19Feb 29, 20283.5%$3,955
20Mar 30, 20283.5%$3,955
21Apr 30, 20283.5%$3,955