← All properties
New ListingPrime Location
Land For Sale
Ungasan, Jln Mundeh, Kutuh, BadungGAS-LND-012
For Sale (Freehold) · Asking price
Rp 10.030.300.000
Land
2.254 m²
Title
SHM (Sertifikat Hak Milik)
Type
Land
Description
Great investment. Land kutuh area with size 22.54 are or 2254 sqm, suitable for villa complex (villa zone complex) or for small residences cluster.
Investment
ROI & Payback Estimate
Operated by PT Armella Management Indonesia — management fee 15% of net revenue + 20% of GOP, target GOP 40%.
Estimates only, not a guarantee of future returns. Taxes on income and capital gains not included.
Annual projection
Gross revenueRp 1.533.000.000
Net revenueRp 1.226.400.000
GOP (40%)Rp 490.560.000
Mgmt fee 15% net revenue− Rp 183.960.000
Mgmt fee 20% GOP− Rp 98.112.000
Owner net income / yearRp 208.488.000
Per monthRp 17.374.000
ROI / year
2.08%
Payback period
48.1 yrs