FOR SALE · Apartment
No Commission | Cashback | ADGM Waiver
View on Property FinderMarafid Tower, Najmat Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 1,461,738
TypeApartment
Bedrooms1
Bathrooms2
Area1100 sqft
About this Property
No Commission | Cashback | ADGM Waiver
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 2,381,017
Total Net Profit
AED 1,426,824
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Ali Ghulam
Mortgage Calculator
AED 1,461,738
25% (AED 365,435)
Monthly Payment
AED 6,094
Principal AmountAED 1,096,304
Total InterestAED 731,780
Portfolio
