Er... I'm not quite getting why this is a fantastic idea.
Even if we assume all your optimistic assumptions materialize consistently, $7800 for 9 months translates to $10400 p.a. that works out to $104k for 10 years. That is assuming COE prices remain constant and don't go up further, otherwise...