Sold
Villa, 2 bedrooms, 136 m²
ElForest villasElForest AUnit A3
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Total Area136 m²
Plot Area150 m²
Price per m²$ 1,544
Ceiling Height3 m
HandoverJuly 2025
FinishTurnkey
$ 210,000
Down Payment from $ 73,500 (35%)
Rental Income Model
Purchase Price:
$210,000
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 2025 | 2026 | 2027 | 2028 | 2029 | |
|---|---|---|---|---|---|
| Projected Sale Price | $210,000 | $220,500 | $231,525 | $243,101 | $255,256 |
| Resale tax (3%) | - $6,300 | - $6,615 | - $6,946 | - $7,293 | - $7,658 |
| Resale advertising (7%) | - $14,700 | - $15,435 | - $16,207 | - $17,017 | - $17,868 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$21,000 | -$11,550 | -$1,628 | $8,791 | $19,731 |
| ROI | -10.0% | -5.5% | -0.8% | 4.2% | 9.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 6, 2026 | 35% | $73,500 |
After Key Handover | |||
| 2Payment 2 | Dec 6, 2026 | 15% | $33,075 |
| 3Payment 3 | Mar 6, 2027 | 15% | $33,075 |
| 4Payment 4 | Jun 6, 2027 | 15% | $33,075 |
| 5Payment 5 | Sep 6, 2027 | 15% | $33,075 |
Incentives | |||
| Discount | -5% | $10,500 | |