Trimur Residence Rooms (Newly Built + Affordable)

Specification

Description

Net price: 3,350,000,000 Certificate: SHM (Freehold Title) PBG: Boarding house + NIB Year built: 2025 (newly completed) Number of floors: 3, concrete slab Land area: 60 Land dimensions (LxW): 5x12 Building area: 210 Rooms: 18 + 1 maid's room Bathrooms (all ensuite): 18 + 1 maid's bathroom Room facilities: AC, custom bed, mattress, study desk, chair, shower, sitting toilet Common facilities: shared kitchen, rooftop, drying area. Water: Well Electricity per room: Token system, 1300VA per room Parking capacity (car/motorcycle): 2-3 motorcycles Room size: 3x2.5 Room rental price: 1,800,000 - 2,200,000 Current occupancy: New (vacant) Projected net income if fully occupied: (Total income and expense breakdown) Total Rooms: 18 Room price: 2,200,000 Total income: 39,600,000 Maid’s salary: 2,000,000 Environmental fee: 150,000 Internet: 500,000 Corridor electricity: 50,000 Water: Free Total expenses: 2,700,000 Monthly profit: 36,900,000 Annual profit: 442,800,000 NPV 8%: 5,535,000,000 NPV 10%: 4,428,000,000