Apartment

Marina Gate Tower 1, Dubai Marina

Dubai · Dubai Marina · United Arab Emirates

2 Beds2.5 Baths1,250 sqft

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield
6.0%AED 144K / yr
Annual Rent
AED 144K

About this property

Waterfront 2-bedroom in Marina Gate with full marina views, floor-to-ceiling glass and premium finishes.

Property Details

Property TypeApartment
Area1,250 sqft
OccupancyVacant
Property ConditionNormal wear tear
Homeowners Association (HOA)None

Projected returns

5 Years10 Years20 Years30 Years
Cumulative Net Cash FlowAED 764,516AED 1,650,799AED 3,869,334AED 6,850,860
Cumulative Appreciation GainAED 519,967AED 1,152,586AED 2,858,696AED 5,384,154
Equity Build UpAED 2,919,967AED 3,552,586AED 5,258,696AED 7,784,154
Total Investment ValueAED 3,684,483AED 5,203,385AED 9,128,029AED 14,635,014

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

Marina Gate Tower 1, Dubai Marina

Loading map…
Asking Price
AED 2.40M$ 653,520
Listed by
S
Sara K.Owner · usually replies same day
Submit an OfferSchedule a Viewing

Calculate and view the monthly mortgage on this property

AED 9,871/Month
Prequalify