No visuals available
Villa, 3 bedrooms
Tumbak Bayuh Private SuitePhase 1Unit Unit 11
Layout3 Bedroom Suite
Bedrooms3
Handover—
FinishTurnkey
OwnershipLeasehold
$ 210,000
Down Payment from $ 21,000 (10%)
Resale Projection
Handover 2026 | 2027 | 2028 | 2029 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $210,000 | $210,000 | $218,400 | $227,136 | $236,221 | $245,670 |
| Property Value Growth | $0 | + $8,400 | + $17,136 | + $26,221 | + $35,670 |
| Total Net Profit | $0 | $8,400 | $17,136 | $26,221 | $35,670 |
| ROI | 0.0% | 4.0% | 8.2% | 12.5% | 17.0% |
Value GrowthProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 8, 2026 | 100% | $210,000 |