Apartment

Property

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield

5.0%AED 100K / yr

Cap Rate

N/AAdd annual rent to calculate cap rate

Cash on Cash

N/AAnnual cash flow

Annual Rent

AED 100KEstimated

Property Details

Property TypeApartment

OccupancyVacant

Property ConditionNormal wear tear

Homeowners Association (HOA)None

Projected returns

	5 Years	10 Years	20 Years	30 Years
Cumulative Net Cash Flow	AED 530,913.58	AED 1,146,387.93	AED 2,687,037.45	AED 4,757,541.57
Cumulative Appreciation Gain	AED 433,305.80	AED 960,488.57	AED 2,382,246.29	AED 4,486,795.02
Equity Build Up	AED 2,433,305.80	AED 2,960,488.57	AED 4,382,246.29	AED 6,486,795.02
Total Investment Value	AED 2,964,219.39	AED 4,106,876.50	AED 7,069,283.73	AED 11,244,336.59

Projections assume a cash purchase at the asking price with 4% annual appreciation and 3% annual rent growth. Estimates only — not a guarantee of future performance.

Asking Price

AED 2.00M

Listed by

QA G.Owner · usually replies same day

Submit an Offer Schedule a Viewing

Calculate and view the monthly mortgage on this property

AED 8,226/Month

Prequalify