Villa, 2 bedrooms, 136 m²
ElForest villasElForest BUnit B7
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Total Area136 m²
Plot Area150 m²
Price per m²$ 1,397
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
$ 190,000
Down Payment from $ 66,500 (35%)
Rental Income Model
Purchase Price:
$190,000
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 | $230,000 | $241,500 | $253,575 | $266,254 | $279,566 |
| Resale tax (3%) | - $6,900 | - $7,245 | - $7,607 | - $7,988 | - $8,387 |
| Resale advertising (7%) | - $16,100 | - $16,905 | - $17,750 | - $18,638 | - $19,570 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | $17,000 | $27,350 | $38,218 | $49,628 | $61,610 |
| ROI | 8.9% | 14.4% | 20.1% | 26.1% | 32.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 6, 2026 | 35% | $66,500 |
During Construction | |||
| 2Payment 2 | Dec 6, 2026 | 15% | $29,925 |
After Key Handover | |||
| 3Payment 3 | Mar 6, 2027 | 15% | $29,925 |
| 4Payment 4 | Jun 6, 2027 | 15% | $29,925 |
| 5Payment 5 | Sep 6, 2027 | 15% | $29,925 |
Incentives | |||
| Discount | -5% | $9,500 | |