3 beds
22 floor
130 sqm
Apartments with a total area of gross area 130 sq.m. (net area 90 sq.m.) are presented in format with three bedrooms and three bathrooms, two of which are designed as master bedrooms with private bathrooms, and an additional bathroom is intended for guests or a third bedroom. In the center of the layout there is a spacious living room with a kitchen area and access to a balcony, which creates clear zoning and convenient living scenarios. Two bedrooms are located on one side of the living room, the third — on the other, providing a high level of privacy for all residents. The freehold format guarantees full perpetual ownership, and location in a ceismically quiet region increases the reliability of long-term investments.
This type of apartment is aimed at families of expats, top managers of international companies and tenants considering long-term accommodation in the business center of Phnom Penh. The spaced bedroom layout is suitable for multi-generational living or a combination of housing and workspace. For investors, the property is interesting due to the steady demand for large family apartments, flexible installment plans and the potential for cost growth with a limited supply of three-bedroom lots in the central areas of the city.
APARTMENT PURCHASE SAVINGS
$ 257 490
price from developer
10% • $ 25 749
Tinora discount
$ 231 741
amount due
$ 1 000
deposit
$ 45 300
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
+ $ 86 789
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 344 279 (see the price growth chart), which will provide you with a 48.56% profit amounting to about $ 86 789
$ 231 741
Construction Start
$ 344 279
Construction Completion
48.56 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 25 028
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 2 086 per month (≈ +$ 25 028 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 2 086
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 1 669 per month (≈ +$ 20 022 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 1 669
Monthly income
11.6 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
+ $ 38 623
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 46 300. By the time of the second payment (january 01), the property price will be $ 270 364. You exit the deal and assign your ownership rights, yielding a 83.4% profit of $ 38 623
$ 1 000
Deposit
$ 45 300
First Installment
83.4 %
Profit, %
Installment plan in USD
Payments: 3, deposit: 1 000
The total price is $ 231 741, split into 3 payments through Q4 2029. The deposit is $ 1 000. The first installment is $ 45 300 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
02.2026
$ 45 300
2
01.2028
$ 92 720
3
12.2029
$ 92 720
* 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
$ 257 490
07.2026
Land purchased
$ 270 364
+ $ 12 874
01.2027
Foundation
$ 283 882
+ $ 26 392
01.2028
50%
$ 298 076
+ $ 40 586
01.2029
Interior works
$ 312 980
+ $ 55 490
12.2029
Completed
$ 344 278
+ $ 86 788
Итоговый доход:
+ $ 86 789
* 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
12 floor
80 sqm
1 beds
15 floor
60 sqm
4 beds
35 floor
190 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