Villa, 1 bedroom, 60 m²
ElForest villasElForest DUnit D10
Layout1 bedroom villa
Bedrooms1
Bathrooms1
Living Area40 m²
Total Area60 m²
Plot Area70 m²
Price per m²$ 1,500
Ceiling Height3 m
HandoverDecember 2027
FinishTurnkey
$ 90,000
Down Payment from $ 31,500 (35%)
Rental Income Model
Purchase Price:
$90,000
ADR:
$0
Occupancy:
0%
Annual Net Income:
$0
ROI:
0%
Payback Period:
0 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $0 | $0 |
Management fee (18%) | -$0 | -$0 |
Other expenses (14%) | -$0 | -$0 |
Net Income (Before Tax) | $0 | $0 |
Resale Projection
Handover 2027 | 2028 | 2029 | 2030 | 2031 | |
|---|---|---|---|---|---|
| Projected Sale Price | $120,000 | $126,000 | $132,300 | $138,915 | $145,861 |
| Resale tax (3%) | - $3,600 | - $3,780 | - $3,969 | - $4,167 | - $4,376 |
| Resale advertising (7%) | - $8,400 | - $8,820 | - $9,261 | - $9,724 | - $10,210 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $18,000 | $23,400 | $29,070 | $35,024 | $41,275 |
| ROI | 20.0% | 26.0% | 32.3% | 38.9% | 45.9% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 6, 2026 | 35% | $31,500 |
During Construction | |||
| 2Payment 2 | Dec 6, 2026 | 15% | $14,175 |
| 3Payment 3 | Mar 6, 2027 | 15% | $14,175 |
| 4Payment 4 | Jun 6, 2027 | 15% | $14,175 |
| 5Payment 5 | Sep 6, 2027 | 15% | $14,175 |
Incentives | |||
| Discount | -5% | $4,500 | |