Special offer:
1 bed room, 47 sq.m., type Q5-Q10 Increased discount of 14%
Liquid balances:
14Q8/ 14Q10/21Q7/22Q7/23Q10
Calculation for 14Q8:
$57,155 price according to the price list $51,440 - price with a 14% discount (4,321,000 rubles) $1,094 price per sq.m.
Payment plan:
$10,288 - 20% down payment $20,576 - 40% installments for 40 months. $514 payment per month $20,576 - balance 40%, payment at the stage of commissioning of the property, you can get a loan from the developer for 10 years at 10% per annum. $237 payment per month
Rental income:
$600 - per month $6,600 - annual, (including the commission of 1 month of the management company) The loan is closed at the expense of rental payments for 3 years 21% annual rental income on the invested asset in $ ($30,864)
Assignment (resale at the stage of commissioning of the object):
$2,700 - price sq.m. in fact, ready-made objects of the comfort segment in Sihanoukville. Taking into account the development over 3 years and the growth in demand, the price of sq.m. may grow in the premium segment up to $3,500 47 sq.m × $3,000 = $141,000 Sales amount $89,560 - net income, minus closing balance 40% and minus invested assets $30,684 (60%) 290% - net income for 3 years.
| The airport | 0 m |