Lote 5 Villas Al-Narjis (Panic Sale)
Al-Narjis, Riyadh (Saudi Arabia)
Vista Satelital Premium
Lote 5 Villas Al-Narjis (Panic Sale)
Investment Underwriting
Gross Yield
6.5%
€200.000/yr
Net Cap Rate
4.8%
NOI €150.000
Price / m²
€1240
2500 m² total
5-Year IRR
6.4%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€1.243.750
Cash-on-Cash
4.4%
Monthly Rent
€16.667
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.8% | €5.357.143 | +72.8% |
| 3.3% | €4.545.455 | +46.6% |
| 3.8% | €3.947.368 | +27.3% |
| 4.3% | €3.488.372 | +12.5% |
| 4.8% | €3.125.000 | +0.8% |
| 5.3% | €2.830.189 | -8.7% |
| 5.8% | €2.586.207 | -16.6% |
| 6.3% | €2.380.952 | -23.2% |
| 6.8% | €2.205.882 | -28.8% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Descripción
Lote de 5 villas de lujo en venta por salida urgente del país (Final Exit). Precio un 26% por debajo del valor de mercado.
Características
Reservar Esta Propiedad
Depósito seguro • Confirmación inmediata
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propiedades similares
Villas for Sale in Dubai Urgently (Liquidación)
Jouri Hills, Jumeirah Golf Estates, Dubai
Urgent Properties for Sale in Dubai (Liquidación)
Jouri Hills, Jumeirah Golf Estates, Dubai