Reserved
Lot #28
Size
2,659 sqm
$
Lot Price
$225,948
View
Ocean Premium
Sienna Villa
Villa D
2 Bed / 3.5 Bath · 231 m² built
Choose Option
Lot Price
$225,948
Villa Price (2BR)
$279,000
Combined Price
$504,948
Investment Snapshot
Price per m²
$86
Land valueCONFOTUR Savings
$90,891
15-year tax exemption5-Year Projected Value
$741,934
+$236,986 equity at 8%/yrMonthly HOA
$411
2BR villaNet Rental Income
$18,688/yr
3.7% yield · 50% occ.Total ROI (5yr)
65.4%
Appreciation + rentalAdjusted ROI (5yr)
83.4%
Incl. CONFOTUR savingsProjections based on historical trends and comparable market data. Actual returns may vary.
Payment Plan
Lot Payments
$
Reservation$5,000
Refundable deposit to secure your lot
50%
Promise of Sale$112,974
Includes the reservation deposit
40%
Act of Sale$90,379
Due at title transfer
10%
Lot Reception$22,595
Final payment upon handover
Villa Payments (2BR)
40%
Construction Start$111,600
Due when construction begins
30%
Grey Structure$83,700
Structural work complete
25%
Finishes$69,750
Interior finishing begins
5%
Delivery$13,950
Key handover & inspection
Total Investment
View Full Payment Schedule →$504,948
