Sold
Townhouse, 1 bedroom, 36 m²
Umalas Private SuiteVillasUnit PS 3
Layout1 Bedroom
Bedrooms1
Bathrooms1
Living Area36 m²
Plot Area34 m²
Price per m²$ 3,333
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
OwnershipLeasehold
$ 120,000
Down Payment from $ 12,000 (10%)
Rental Income Model
Purchase Price:
$120,000
ADR:
$94
Occupancy:
85%
Annual Net Income:
$16,623
ROI:
13.9%
Payback Period:
7.2 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,430 | $29,164 |
Management fee (15%) | -$365 | -$4,375 |
Other expenses (18%) | -$437 | -$5,249 |
Tax (10%) | -$243 | -$2,916 |
Net Income (Before Tax) | $1,385 | $16,623 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $140,000 | $147,000 | $154,350 | $162,068 | $170,171 |
| Resale tax (10%) | - $14,000 | - $14,700 | - $15,435 | - $16,207 | - $17,017 |
| Resale advertising (5%) | - $7,000 | - $7,350 | - $7,718 | - $8,103 | - $8,509 |
| Cumulative Net Rental Income | $0 | $16,623 | $33,246 | $49,870 | $66,493 |
| Total Net Profit | -$1,000 | $21,573 | $44,444 | $67,627 | $91,138 |
| ROI | -0.8% | 18.0% | 37.0% | 56.4% | 75.9% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 14, 2026 | 100% | $120,000 |