FOR SALE · Apartment
No Commission | Sea View | ADGM Fees waiver
View on Property FinderBaheen Tower, Najmat Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 1,655,166
TypeApartment
Bedrooms1
Bathrooms2
Area1027 sqft
About this Property
No Commission | Sea View | ADGM Fees 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 2,696,091
Total Net Profit
AED 1,615,631
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Ali Ghulam
Mortgage Calculator
AED 1,655,166
25% (AED 413,792)
Monthly Payment
AED 6,900
Principal AmountAED 1,241,375
Total InterestAED 828,614
Portfolio
