ApartmentOffers Received
Building 13
Dubai · Dubai Sports City · United Arab Emirates
4 Beds5.0 Baths943 sqft
Owner Reported Metrics
Modelled on current rent, service charge & financing
Gross Yield
7.4%AED 834K / yrAnnual Rent
AED 834KInvestment figures are provided by the listing owner and have not been verified by Lndmrk.
About this property
A apartment in Dubai Sports City, Dubai — seeded for marketplace testing (LD-976).
Property Details
Property TypeApartment
Area943 sqft
OccupancyOccupied
Property ConditionNeed minor repairs
Homeowners Association (HOA)None
Projected returns
| 5 Years | 10 Years | 20 Years | 30 Years | |
|---|---|---|---|---|
| Cumulative Net Cash Flow | AED 4,429,677 | AED 9,564,888 | AED 22,419,297 | AED 39,694,548 |
| Cumulative Appreciation Gain | AED 2,442,761 | AED 5,414,754 | AED 13,429,913 | AED 25,294,307 |
| Equity Build Up | AED 13,717,761 | AED 16,689,754 | AED 24,704,913 | AED 36,569,307 |
| Total Investment Value | AED 18,147,439 | AED 26,254,642 | AED 47,124,210 | AED 76,263,855 |
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.
Property Site Location
Building 13
Loading map…
Asking Price
AED 11.28M$ 3,070,183
Listed by
Q
QASALE T.Owner · usually replies same day
Calculate and view the monthly mortgage on this property
AED 46,375/Month
Prequalify