FOR SALE · Apartment
Luxury 1BHK in Saas Heights | Waterfront
View on Property FinderSAAS Heights, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 2,197,858
TypeApartment
Bedrooms1
Bathrooms2
Area1077 sqft
About this Property
Luxury 1BHK in Saas Heights | Waterfront
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 3,580,079
Total Net Profit
AED 2,145,360
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Mohammad Aslam
Mortgage Calculator
AED 2,197,858
25% (AED 549,465)
Monthly Payment
AED 9,162
Principal AmountAED 1,648,394
Total InterestAED 1,100,298
Portfolio
