Sold
Villa, 2 bedrooms, 116 m²
ElForest villasElForest AUnit A3
Layout2 bedroom villa
Bedrooms2
Bathrooms2
Living Area116 m²
Plot Area150 m²
Price per m²$ 1,810
Ceiling Height3 m
HandoverJuly 2025
FinishTurnkey
OwnershipLeasehold until 2053
$ 210,000
Down Payment from $ 73,500 (35%)
Rental Income Model
Purchase Price:
$210,000
ADR:
$110
Occupancy:
61%
Annual Net Income:
$16,654
ROI:
7.9%
Payback Period:
12.6 years
| Monthly | Yearly | |
|---|---|---|
Gross Rental Income | $2,041 | $24,492 |
Management fee (18%) | -$367 | -$4,408 |
Other expenses (14%) | -$286 | -$3,429 |
Net Income (Before Tax) | $1,388 | $16,654 |
Resale Projection
Handover 2025 | 2026 | 2027 | 2028 | ||
|---|---|---|---|---|---|
| Projected Sale PricePurchase Price $210,000 | $210,000 | $220,500 | $231,525 | $243,101 | $255,256 |
| Property Value Growth | $0 | + $10,500 | + $21,525 | + $33,101 | + $45,256 |
| Cumulative Rental Income | $0 | + $16,654 | + $33,308 | + $49,963 | + $66,617 |
| Resale tax (10%) | - $21,000 | - $22,050 | - $23,153 | - $24,310 | - $25,526 |
| Resale advertising (5%) | - $10,500 | - $11,025 | - $11,576 | - $12,155 | - $12,763 |
| Total Net Profit | - $31,500 | - $5,921 | $20,105 | $46,599 | $73,585 |
| ROI | - 15.0% | - 2.8% | 9.6% | 22.2% | 35.0% |
Value GrowthRentCostsProfit
Payment Plans
Down Payment | |||
| 1Payment 1 | Oct 23, 2026 | 35% | $73,500 |
After Key Handover | |||
| 2Payment 2 | Jan 23, 2027 | 16.25% | $37,538 |
| 3Payment 3 | Apr 23, 2027 | 16.25% | $37,538 |
| 4Payment 4 | Jul 23, 2027 | 16.25% | $37,538 |
| 5Payment 5 | Oct 23, 2027 | 16.25% | $37,538 |