FOR SALE · Apartment
Premium Investor Deal in Radiant Waves Tower
View on Property FinderRadiant Waves, Shams Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 1,020,000
TypeApartment
Bedrooms1
Bathrooms1
Area592 sqft
About this Property
Premium Investor Deal in Radiant Waves Tower
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 1,661,473
Total Net Profit
AED 995,636
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Muhammad Iqbal
Mortgage Calculator
AED 1,020,000
25% (AED 255,000)
Monthly Payment
AED 4,252
Principal AmountAED 765,000
Total InterestAED 510,636
Portfolio
