Apartment

Water's Edge, Yas Island

Abu Dhabi · Yas Island · United Arab Emirates

1 Beds1.0 Baths700 sqft

Owner Reported Metrics

Modelled on current rent, service charge & financing

Gross Yield
6.0%AED 57K / yr
Annual Rent
AED 57K

About this property

Canal-front 1-bedroom on Yas Island near Yas Mall and the theme parks, bright open-plan layout.

Property Details

Property TypeApartment
Area700 sqft
OccupancyVacant
Property ConditionNormal wear tear
Homeowners Association (HOA)None

Projected returns

5 Years10 Years20 Years30 Years
Cumulative Net Cash FlowAED 302,621AED 653,441AED 1,531,611AED 2,711,799
Cumulative Appreciation GainAED 205,820AED 456,232AED 1,131,567AED 2,131,228
Equity Build UpAED 1,155,820AED 1,406,232AED 2,081,567AED 3,081,228
Total Investment ValueAED 1,458,441AED 2,059,673AED 3,613,178AED 5,793,026

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

Water's Edge, Yas Island

Loading map…
Asking Price
AED 950,000$ 258,685
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 3,907/Month
Prequalify