No visuals available

Apartment, 1 bedroom, 25.7 m²

Name: 1-bedroom Apartment S2 Rice Field View (no balcony) 5.93 for sale in Cemagi, Mengwi, Bali
Brand: PREDMET.CEMAGI
SKU: apartment-s2-rice-field-view-no-balcony-5-93
Price: 123000 USD
Availability: InStock

PREDMET.CEMAGIMain BuildingUnit 5.93

Layout

S2 Rice Field View (no balcony)

Bedrooms

Bathrooms

Living Area

25.7 m²

Price per m²

$ 4,786

Handover

September 2026

Finish

Turnkey

Ownership

Leasehold

$ 123,000

Down Payment from $ 36,900 (30%)

Rental Income Model

Purchase Price:

$123,000

ADR:

$0

Occupancy:

0%

Annual Net Income:

$0

ROI:

0%

Payback Period:

0 years

	Monthly	Yearly
Gross Rental Income	$0	$0
Management fee (17%)	-$0	-$0
Operational costs (19.2%)	-$0	-$0
Income tax (7.9%)	-$0	-$0
Net Income (Before Tax)	$0	$0

Resale Projection

	Handover 2026	2027	2028	2029	2030
Projected Sale Price	$123,000	$123,000	$123,000	$123,000	$123,000
Resale tax (0%)	$0	$0	$0	$0	$0
Resale advertising (0%)	$0	$0	$0	$0	$0
Cumulative Net Rental Income	$0	$0	$0	$0	$0
Total Net Profit	$0	$0	$0	$0	$0
ROI	0.0%	0.0%	0.0%	0.0%	0.0%

Payment Plans

Down Payment
1Payment 1	Aug 30, 2026	30%	$36,900
During Construction
2Payment 2	Sep 30, 2026	3.5%	$4,305
After Key Handover
3Payment 3	Oct 30, 2026	3.5%	$4,305
4Payment 4	Nov 30, 2026	3.5%	$4,305
5Payment 5	Dec 30, 2026	3.5%	$4,305
6Payment 6	Jan 30, 2027	3.5%	$4,305
7Payment 7	Feb 28, 2027	3.5%	$4,305
8Payment 8	Mar 30, 2027	3.5%	$4,305
9Payment 9	Apr 30, 2027	3.5%	$4,305
10Payment 10	May 30, 2027	3.5%	$4,305
11Payment 11	Jun 30, 2027	3.5%	$4,305
12Payment 12	Jul 30, 2027	3.5%	$4,305
13Payment 13	Aug 30, 2027	3.5%	$4,305
14Payment 14	Sep 30, 2027	3.5%	$4,305
15Payment 15	Oct 30, 2027	3.5%	$4,305
16Payment 16	Nov 30, 2027	3.5%	$4,305
17Payment 17	Dec 30, 2027	3.5%	$4,305
18Payment 18	Jan 30, 2028	3.5%	$4,305
19Payment 19	Feb 29, 2028	3.5%	$4,305
20Payment 20	Mar 30, 2028	3.5%	$4,305
21Payment 21	Apr 30, 2028	3.5%	$4,305