FOR SALE · Apartment
High-Yield Investment | Best-Priced Junior 1BR
View on Property FinderRadiant Waves, Shams Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 1,020,000
TypeApartment
Bedrooms1
Bathrooms1
Area592 sqft
About this Property
High-Yield Investment | Best-Priced Junior 1BR
Amenities
Area yields are indicative estimates, not guarantees. Excludes registration and agency fees; assumes a 4.5% mortgage over 25 years.
Investment ROI Visualizer
Model your returns from altitude.
Rental Yield6.0%
Capital Appreciation5.0%
Service Charge & Costs1.5%
Down Payment25%
Holding Period (Years)10
Total ROI
+390.4%
Gross Yield
6.0%
Net Yield
4.5%
Cash on Cash
5.7%
Break-Even
Year 1
Projected Exit Value
AED 1,661,473
Total Net Profit
AED 995,636
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Mohammad Aslam
Mortgage Calculator
AED 1,020,000
25% (AED 255,000)
Monthly Payment
AED 4,252
Principal AmountAED 765,000
Total InterestAED 510,636
Portfolio
