FOR SALE · Apartment
Luxury Finishes | No Commission | Ready to Move In
View on Property FinderMarafid Tower, Najmat Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 1,462,000
TypeApartment
Bedrooms1
Bathrooms2
Area1100 sqft
About this Property
Luxury Finishes | No Commission | Ready to Move In
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 2,381,444
Total Net Profit
AED 1,427,079
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Mohammad Aslam
Mortgage Calculator
AED 1,462,000
25% (AED 365,500)
Monthly Payment
AED 6,095
Principal AmountAED 1,096,500
Total InterestAED 731,911
Portfolio
