Floor: 25
Layout: F
Area: 75 m²
Price: $147,200
Discount: 10%
Discounted price: $132,480
Cost per square meter: $132,480 ÷ 75 m² = ≈ $1,770 / m²
*** The apartment can be sold, ask us about the availability of apartments in this project.
More about the project:
Payment Structure:
• 20% Down Payment: $26,496
• 45% Payment Plan for 45 Months: $59,616 → ≈ $1,325 / Month
• 35% Balance: $46,368
After completion of construction:
• either closing in one payment
• or paid installment plan for 10 years at 10% → ≈ $612 / month
Rental economics of the location
- The Independence Monument area is the center of tourist and business traffic.
Average rental rates:
• $70 / night — base market
• $80–90 / night — mainstream
• $100+ / night — high floor, downtown
At 60–65% occupancy:
• Net income: $1,200–$1,600/month
• Net yield: ≈11–14.5% per annum
The mortgage payment of approximately $612 is completely covered by the rent.
Payments in rubles (rate 1 $ = 80 ₽)
• Apartment price: 10,598,400 ₽
• Down payment: 2,119,680 ₽
• Payment before completion: ≈ 106,000 ₽ / month
• Remaining 35%: 3,709,440 ₽
• Payment after completion (mortgage): ≈ 49,000 ₽ / month
Net rental income: ≈ 96,000 – 128,000 ₽ / month
Result
• ≈30% of the project sold within 1 day of sales start
• Entry price ≈ $1,770/m²
• Double-digit dollar yield
• Payment after completion is lower than rental income
• The property generates positive cash flow
Floor plan:
Apartment type F plan and renderings:
GET THE PROJECT PRESENTATION IN PDF
For a consultation and a presentation with calculations, please contact us — we’re always ready to help you make your investment as profitable and secure as possible.