Invitation to invest in property project in Vietnam

12985

PROJECT INFORMATION

Project Name                           Truong Luu Condominium
Location District 9, HCM City
Mission Mixed housing including low rise houses and commercial apartments
Scale 188.124 m²  (more than 18ha)
Total Investment Capital (Millions USD) ~ 133
Investment type Investor injects in capital and does business.
Legal Requirements Legal requirements for Investment approval: Completed

Legal requirements for Land Usage Rights approval: Completed land compensation – Certified by the local authority.

Legal requirements for Planning – Technical Infrastructure: Completed

Status Project is 100% complete on compensation, land clearing. Obtained the certificate from the Local Authority
 

 

PROFIT ANALYSIS TABLE

Total 2014 2015 2016 2017 2018 2019 2020
USD 0 1 2 3 4 5 6
Net Profit          12,207,104          3,487,499              889,263          7,830,342
Fixed Assets Investment & Land Usage Rights                           –      (29,860,953)      (25,733,494)        24,268,466      (19,668,623)        50,994,604                         –
Working Capital                           –            (929,436)              742,781        (1,197,164)          1,508,603            (124,784)
Prepaid Payments from Customers                           –        30,981,193      (24,759,355)        39,905,469      (50,286,769)          4,159,462
Borrow/ Pay                           –        21,720,622          7,494,220      (14,607,421)      (14,607,421)                         –
Other detbs / Pay                           –              543,016              187,355            (273,889)            (365,186)              (91,296)                         –
IRR rate 43.90%
Investors Cash Inflow/Outflow          12,207,104          (7,597,315)        11,999,838      (11,141,918)          4,956,338          9,955,483          4,034,678
NPV @ 12%             5,695,227
Payback Period  5 years

 

 

Attachments

For more information, please contact Vietnam Trade Office in Canada at Ca@moit.gov.vn