SquareSell
PREDMET.CEMAGI S2 Rice Field View (no balcony) floor 1 plan
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 1
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 2
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 3
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 4
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 5
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 6
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 7
PREDMET.CEMAGI S2 Rice Field View (no balcony) gallery image 8

Apartment, 1 bedroom, 25.7 m²

PREDMET.CEMAGIMain BuildingUnit 3.47
Layout
S2 Rice Field View (no balcony)
Bedrooms
1
Bathrooms
1
Living Area
25.7 m²
Price per m²
$ 4,125
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
1Nov 4, 202630%$31,800
After Key Handover
2Dec 4, 20263.5%$3,710
3Jan 4, 20273.5%$3,710
4Feb 4, 20273.5%$3,710
5Mar 4, 20273.5%$3,710
6Apr 4, 20273.5%$3,710
7May 4, 20273.5%$3,710
8Jun 4, 20273.5%$3,710
9Jul 4, 20273.5%$3,710
10Aug 4, 20273.5%$3,710
11Sep 4, 20273.5%$3,710
12Oct 4, 20273.5%$3,710
13Nov 4, 20273.5%$3,710
14Dec 4, 20273.5%$3,710
15Jan 4, 20283.5%$3,710
16Feb 4, 20283.5%$3,710
17Mar 4, 20283.5%$3,710
18Apr 4, 20283.5%$3,710
19May 4, 20283.5%$3,710
20Jun 4, 20283.5%$3,710
21Jul 4, 20283.5%$3,710