4 beds
32 floor
190 sqm
Apartments with a total area of gross area 190 sq.m. (net area 130 sq.m.) are presented in format with four bedrooms and three bathrooms, two of which are designed as master bedrooms with private bathrooms. All bedrooms are grouped in a single private block, which is convenient for family living. This solution simplifies everyday use cases and increases the functionality of large footage. The freehold format provides full perpetual ownership, and its location in a seismically quiet region makes the property a reliable long-term asset.
The apartments are aimed at large families of expats, owners living with children, as well as tenants who value having several bedrooms in the business center of Phnom Penh. The four bedroom, three bathroom configuration is sought after in the long term rental segment with high check and minimal turnover. For investors, the property is interesting due to the steady demand for family formats, flexible installments and the potential for cost growth due to the limited supply of large apartments in the central areas of the city.
APARTMENT PURCHASE SAVINGS
$ 409 500
price from developer
10% • $ 40 950
Tinora discount
$ 368 550
amount due
$ 1 000
deposit
$ 72 700
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
+ $ 138 025
The strategy allows you to profit from the asset’s price appreciation during construction. By the end of construction, price will rise to $ 547 525 (see the price growth chart), which will provide you with a 48.56% profit amounting to about $ 138 025
$ 368 550
Construction Start
$ 547 525
Construction Completion
48.56 %
Profit, %
Rental Income
Annual income
Long-term and short-term rentals
Annual income
+ $ 39 803
Daily
Long-term
Short-term rental provides a stable cash flow: about $ 3 317 per month (≈ +$ 39 803 per year). Yield ~10.8%, estimated payback period — 9.3 years.
10.8 %
Annual ROI (%)
+ $ 3 317
Monthly income
9.3 years
Payback period
Long-term rental provides a stable cash flow: about $ 2 654 per month (≈ +$ 31 843 per year). Yield ~8.6%, estimated payback period — 11.6 years.
8.6 %
Annual ROI (%)
+ $ 2 654
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
+ $ 61 425
Buy at the early construction stage and sell before the second payment. You pay the deposit and the first installment totaling $ 73 700. By the time of the second payment (january 01), the property price will be $ 429 975. You exit the deal and assign your ownership rights, yielding a 83.3% profit of $ 61 425
$ 1 000
Deposit
$ 72 700
First Installment
83.3 %
Profit, %
Installment plan in USD
Payments: 3, deposit: 1 000
The total price is $ 368 550, split into 3 payments through Q4 2029. The deposit is $ 1 000. The first installment is $ 72 700 (20% of the price) payable upon signing the contract. The remaining payments follow the payment schedule.
Deposit
$ 1 000
1
02.2026
$ 72 700
2
01.2028
$ 147 420
3
12.2029
$ 147 420
* 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
$ 409 500
07.2026
Land purchased
$ 429 975
+ $ 20 475
01.2027
Foundation
$ 451 474
+ $ 41 974
01.2028
50%
$ 474 048
+ $ 64 548
01.2029
Interior works
$ 497 750
+ $ 88 250
12.2029
Completed
$ 547 525
+ $ 138 025
Итоговый доход:
+ $ 1 38 025
* 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
3 beds
22 floor
130 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