FOR SALE · Apartment
Premium 2BR + Maid | Ideal Home or Investment
View on Property FinderReem Nine, Shams Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 3,800,000
TypeApartment
Bedrooms2
Bathrooms4
Area1624 sqft
About this Property
Premium 2BR + Maid | Ideal Home or Investment
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 6,189,800
Total Net Profit
AED 3,709,233
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Mohammad Aslam
Mortgage Calculator
AED 3,800,000
25% (AED 950,000)
Monthly Payment
AED 15,841
Principal AmountAED 2,850,000
Total InterestAED 1,902,368
Portfolio
