Elysian PURCHASE CASH FLOW WORKSHEET Announced price: 2.3 billion Sales discount: 2% Following price
₫ 3 Billion
22
Net 88 m²@₫ 34.09 Million / m²
Last Updated 25 Dec 2023
CASH FLOW WORKSHEET FOR PURCHASING Elysian Announced price: 2.3 billion Sales discount: 2% Price after sales stock: 2,254 billion ____________ First installment: Sign documents for 50 million only Second installment: 6-8 months later, add enough money 5% = 112 million (minus 50 million) Sign sales contract. Third installment: 8 months after the second installment, 10% payment = 225.4 million. Phase 4: 8 months after phase 3, payment of 15% = 338.1 million Phase 5: Notice of apartment handover (expected quarter 1.2026): payment of 35% = 778.9 million, 2% maintenance fee. Phase 6: 3 months after receiving the house, pay 15% = 338.1 million. Instalment 7: 6 months later, receive house, pay 15% = 338.1 million Phase 8: Receive GCNNO, pay 5% = 112 million ___________ Payment schedule according to deferred payment plan, no need to borrow from the bank, no bank debt From round 5, the bank will support 70% - 80% of the value of the sales contract.
Elysian PURCHASE CASH FLOW WORKSHEET Announced price: 2.3 billion Sales discount: 2% Following price
Sale₫ 3 Billion
Saleable Area88 m²
Efficiency100%
Type of propertyApartment
Listing Reference847-8594229611
No of Bedrooms2
No of Bathrooms2
ViewsOpen View Garden View Mountain View Harbour View City View Building View River View
Location
Duong Lo Lu Truong Thanh District 9 Ho Chi Minh Vietnam
Facilities / Features
Balcony
Terrace
Garden
Car Park
Swimming Pool
Tennis Court
Basketball Court
Squash Court
Sauna
Steam Room
Gym
Aerobics Room
Club House
Shuttle Bus
Children's Playground
Barbeque Area
24-hour Security
Walk Up
Open Kitchen
Average Listing Price in Truong Thanh
For Saleable Area
₫ 39.64 Million / m²
This Property
@₫ 34.09 Million / m² is 14%Below Average Listing Price in District
Property descriptions and related information displayed on this page are marketing materials provided by an Estate Agent or a landlord or a third party. OneDay does not warrant or accept any responsibility for the accuracy or completeness of the property descriptions or related information provided here and they do not constitute property
particulars. Please contact the lister for full details and further information.