1 beds
12 floor
80 sqm
Apartment with an area of gross area 60 sq.m. (net area 40 sq.m.) is an enlarged format of one-room real estate in the business center of Phnom Penh. The layout includes an isolated bedroom with private bathroom, as well as a full living room with a kitchen area and access to the balcony, which expands the scenarios of accommodation and rent. The freehold format provides perpetual ownership, and its location in a seismically calm region increases the reliability of investments.
This format is in demand among expats, entrepreneurs and specialists from international companies focused on long-term living in the city center. The presence of a separate living room and kitchen area allows you to generate a higher rental check compared to compact 1-bedroom apartments. For investors, the property is interesting due to flexible installments, limited supply of spacious lots in the central regions of Phnom Penh and the potential for value growth due to the business location.
APARTMENT PURCHASE SAVINGS
$ 144 815
price from developer
10% • $ 14 481
Tinora discount
$ 130 334
amount due
$ 1 000
deposit
$ 25 100
down payment
3 payments
installment plan
Pay at contract signing within one month after paying the deposit. Remaining payments follow the payment schedule Payment schedule
Investment strategies
Capital Appreciation
Expected Profit
Sale After Completion
Expected Profit
+ $ 48 811
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 193 626 (see the price growth chart), which will provide you with a 48.56% profit amounting to about $ 48 811
$ 130 334
Construction Start
$ 193 626
Construction Completion
48.56 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 14 858
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 1 238 per month (≈ +$ 14 858 per year). Yield ~11.4%, estimated payback period — 8.8 years.
11.4 %
Annual ROI (%)
+ $ 1 238
Monthly income
8.8 years
Payback period
Long-term rental provides a stable cash flow: about $ 991 per month (≈ +$ 11 886 per year). Yield ~9.1%, estimated payback period — 11 years.
9.1 %
Annual ROI (%)
+ $ 991
Monthly income
11 years
Payback period
Assignment (resale of rights)
Expected Profit
Buying the purchase right at an early construction stage and reselling (assigning) that right.
Expected Profit
+ $ 21 722
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 26 100. By the time of the second payment (january 01), the property price will be $ 152 056. You exit the deal and assign your ownership rights, yielding a 83.2% profit of $ 21 722
$ 1 000
Deposit
$ 25 100
First Installment
83.2 %
Profit, %
Installment plan in USD
Payments: 3, deposit: 1 000
The total price is $ 130 334, split into 3 payments through Q4 2029. The deposit is $ 1 000. The first installment is $ 25 100 (19% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
02.2026
$ 25 100
2
01.2028
$ 52 120
3
12.2029
$ 52 120
* Installment terms can be agreed individually. For details and to agree on a suitable plan, please contact our manager.
Price growth by completition in USD
Construction stages: 5
The price of the property increases as key construction milestones are completed. This data is provided by the developer and reflects real price dynamics.
Purchase
$ 144 815
07.2026
Land purchased
$ 152 056
+ $ 7 241
01.2027
Foundation
$ 159 659
+ $ 14 844
01.2028
50%
$ 167 642
+ $ 22 827
01.2029
Interior works
$ 176 024
+ $ 31 209
12.2029
Completed
$ 193 626
+ $ 48 811
Итоговый доход:
+ $ 48 811
* The price growth timeline may shift slightly, but the final price by handover will remain unchanged.
Location
The complex is located in Phnom Penh in the BKK1 area. Independence Monument, Norodom and Sihanouk boulevards, as well as key diplomatic and business districts of the city are within walking distance. Embassies, international banks and commercial facilities are concentrated nearby, creating stable rental demand. The location provides quick access to central highways and business districts of Phnom Penh. The BKK1 area is historically considered one of the most liquid areas for residential real estate investment.
Other units in this complex
1 beds
18 floor
75 sqm
2 beds
37 floor
90 sqm
2 beds
6 floor
95 sqm
3 beds
24 floor
130 sqm
1 beds
6 floor
60 sqm
1 beds
13 floor
60 sqm
4 beds
14 floor
190 sqm
1 beds
5 floor
60 sqm
1 beds
15 floor
60 sqm
4 beds
35 floor
190 sqm
3 beds
22 floor
130 sqm
4 beds
32 floor
190 sqm
Still have questions?
We have compiled answers to the most important topics: the property purchase process, required documents, payments, security, and developer due diligence.
Expert consultation
We will find the best investment option for your request, explain each stage of the transaction, and answer any technical or legal questions.
Registered address: 60/37 Moo 2 Vichit Sub-District, Muang Phuket District, Phuket Province 83000
Registration Certificate No. 0835566039726