QUOTE(spcx @ May 31 2014, 11:31 PM)
Good calculation, but
the rental is based on the existing/current demand. You're calculating a -RM300 cash flow based on the current rental and selling price of the pre-launch property.

There are a couple of interesting things that will be spiking up the price in the near future:
1. The opening of IOI City Mall this year (among the largest mall in Malaysia)
2. IUKL existing hostels that will be demolished
3. The increase of intake in both IUKL and UNITEN
4. The opening of De Centrum Mall right at the condo. 2016
5. MRT (many many years to come though, hehe)
6. Property appreciation: This will be completed in 3 years time
=)
1. The opening of IOI City Mall this year (among the largest mall in Malaysia) -> agree on increase of housing demand
2. IUKL existing hostels that will be demolished --> doesn't see much impact since they are taking up the whole block C to replace the hostels
3. The increase of intake in both IUKL and UNITEN --> God knows

4. The opening of De Centrum Mall right at the condo. 2016 --> agree but hopefully it won't become a dead-mall
5. MRT (many many years to come though, hehe) --> will only come in 2020 if approved
6. Property appreciation: This will be completed in 3 years time --> hopefully economy crisis won't hit malaysia. if really hits, sub-urban area will be the 1st in deepshit
If we compare with Phase 1 block a and b,
Current selling price: ~RM390k (1060sf)
Monthly installment: ~RM1600
Monthly rental: ~RM1900
Monthly maintenance: ~RM250
ROI = (1900-250)*12/ 390k = ~5%
Cash-flow = 1900-250-1600 = RM50
Also, the room of appreciation in term of value and rental would definitely be much better than Phase 2 considering all the boosters that you mentioned.
Isn't it better than phase 2?

Appreciate if you can enlighten me how to justify to buy phase 2 instead of phase 1 since I've already booked one unit