FOR SALE · Apartment
Sea View | Zero Commission | Flexible Layouts
View on Property FinderBaheen Tower, Najmat Abu Dhabi, Al Reem Island, Abu Dhabi, Abu Dhabi
AED 2,285,000
TypeApartment
Bedrooms2
Bathrooms3
Area1284 sqft
About this Property
Sea View | Zero Commission | Flexible Layouts
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 3,722,024
Total Net Profit
AED 2,230,421
Projected Value & Equity
Cumulative Rent vs Costs
Listed By
Ali Ghulam
Mortgage Calculator
AED 2,285,000
25% (AED 571,250)
Monthly Payment
AED 9,526
Principal AmountAED 1,713,750
Total InterestAED 1,143,924
Portfolio
