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 4.76
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 until 2052
$ 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

Payment Plans

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