Sold
Villa, 2 bedrooms, 136 m²
ElForest villasElForest BUnit B9
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Total Area136 m²
Plot Area150 m²
Price per m²$ 1,765
Ceiling Height3 m
HandoverFebruary 2027
FinishTurnkey
$ 240,000
Down Payment from $ 84,000 (35%)
Rental Income Model
Purchase Price:
$240,000
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 | $240,000 | $252,000 | $264,600 | $277,830 | $291,722 |
| Resale tax (3%) | - $7,200 | - $7,560 | - $7,938 | - $8,335 | - $8,752 |
| Resale advertising (7%) | - $16,800 | - $17,640 | - $18,522 | - $19,448 | - $20,421 |
| Cumulative Net Rental Income | $0 | $0 | $0 | $0 | $0 |
| Total Net Profit | -$24,000 | -$13,200 | -$1,860 | $10,047 | $22,549 |
| ROI | -10.0% | -5.5% | -0.8% | 4.2% | 9.4% |
Payment Plans
Down Payment | |||
| 1Payment 1 | Sep 6, 2026 | 35% | $84,000 |
During Construction | |||
| 2Payment 2 | Dec 6, 2026 | 15% | $37,800 |
After Key Handover | |||
| 3Payment 3 | Mar 6, 2027 | 15% | $37,800 |
| 4Payment 4 | Jun 6, 2027 | 15% | $37,800 |
| 5Payment 5 | Sep 6, 2027 | 15% | $37,800 |
Incentives | |||
| Discount | -5% | $12,000 | |