Reserved
Lot #29
Size
2,311 sqm
$
Lot Price
$198,316
View
Ocean Premium
Sienna Villa
Villa D
2 Bed / 3.5 Bath · 231 m² built
Choose Option
Lot Price
$198,316
Villa Price (2BR)
$279,000
Combined Price
$477,316
Investment Snapshot
Price per m²
$86
Land valueCONFOTUR Savings
$85,917
15-year tax exemption5-Year Projected Value
$701,334
+$224,018 equity at 8%/yrMonthly HOA
$411
2BR villaNet Rental Income
$18,688/yr
3.9% yield · 50% occ.Total ROI (5yr)
66.5%
Appreciation + rentalAdjusted ROI (5yr)
84.5%
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$99,158
Includes the reservation deposit
40%
Act of Sale$79,326
Due at title transfer
10%
Lot Reception$19,832
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 →$477,316
