Developer Payment Plans / Installment Purchase
City Garden Tropicana
Pattaya, Thailand
About This Property
City Garden Tropicana is a completed condo project by Global Top Group in the Wongamat area of central Pattaya. The eight-story building is close to the beach and within reach of the city's restaurants, shops, and nightlife. A rooftop garden terrace offers an open-air space with sea views and views of the Sanctuary of Truth. One-bedroom units are available. Online services are provided to simplify ownership and property management. Amenities: • Swimming Pool • Lobby Area • Garden • Gym • Jogging Track • Sauna The building includes 24-hour security, CCTV, keycard access, and parking, making it suitable for both living and rental purposes.
Opportunity Terms
- Starting Price
- $78,989
- Payment Plan Summary
- 3-step installment plan
- Fees
- Freehold (Condominium) (~2-6.3%): Transfer fee 2% + stamp duty 0.5% (or SBT 3.3% if seller held < 5 years) + withholding tax. Total burden varies; split between parties is negotiable Leasehold (Lease) (~0.55%): Registration fee - 1% of total lease value + 0.1% stamp duty. Effective buyer cost ~0.55% of purchase price
- Projected Rental Yield
- 10%
- Amenities
- Price from฿2600000
Payment Schedule — Active plan
| Milestone | % | Amount | When Due |
|---|---|---|---|
| Reservation | — | $3,028 | Reservation |
| 1st instalment | 30% | $23,617 | 1st instalment |
| 2nd Instalment | 70% | $55,107 | 2nd Instalment |
Investment Estimate
Provider-supplied projections for the default unit configuration.
Est. Monthly Rent
$969
Est. Monthly Income
$666
Est. Annual Income
$7,933
Gross Yield
14%
Net Yield
10.1%
Est. 5-Year Value
$105,338
Est. 5-Year ROI
84%
Assumptions
Provider default: purchase price 2,600,000, monthly rent 32,000, occupancy 95%, annual appreciation 6%.
Provider/market-based estimates for informational purposes only. Actual rental income, occupancy, expenses, appreciation and returns may vary. Projections are not guaranteed.
Calculations are estimates based on average market data. Actual returns may vary. This is not financial advice.
$78,989