Costa-Luxe/Luxury Properties/اثاث شقة للبيع للخروج النهائي الاحساء-الهفوف (Urgent)

اثاث شقة للبيع للخروج النهائي الاحساء-الهفوف (Urgent)

Al-Hofuf, Al-Ahsa (Saudi Arabia)

€2 250 000

€2,250,000

Request information Schedule visit

اثاث شقة للبيع للخروج النهائي الاحساء-الهفوف (Urgent) - Main view

View Fullscreen

Initializing 3D Map

Costa Luxe · Satellite 3D · Beta

Investment Underwriting

Institutional Grade

Live

Gross Yield

1.2%

€27.500/yr

Net Cap Rate

0.9%

NOI €20.625

Price / m²

€4091

550 m² total

5-Year IRR

3.5%

1.2x equity

Scenario Builder

Drag to adjust

Annual Appreciation3%

0%4%8%

Leverage (LTV)0% (Cash)

Cash35%70%

5Y Total Return

€461.492

Cash-on-Cash

0.8%

Monthly Rent

€2292

Cap Rate Sensitivity

Cap Rate	Implied Value	vs. Current
1%	€2.062.500	-8.3%
1%	€2.062.500	-8.3%
1%	€2.062.500	-8.3%
1%	€2.062.500	-8.3%
1%	€2.062.500	-8.3%
1.4%	€1.473.214	-34.5%
1.9%	€1.085.526	-51.8%
2.4%	€859.375	-61.8%
2.9%	€711.207	-68.4%

Comparable Assets

للبيع فيلا فخمة وراقية ومكتملة الخدمات بحي الزايدي تم البيع (Distress Sale)

Al-Zaidi, Mecca (Saudi Arabia)

€2.200.000€4000/m²

حي قرطبة (Distress Sale)

Qurtubah, Riyadh (Saudi Arabia)

€2.300.000€4182/m²

5BR Villa Al Helio 2 (Direct Sale)

Al Helio 2, Ajman

€2.150.000€3909/m²

Acquisition Cost Summary

Property Price€2.250.000

Transfer Tax (ITP ~8%)€180.000

Notary + Registry (~1.5%)€33.750

Annual Operating Expenses€6875/yr

Total Cash Required€2.463.750

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.

bedrooms

bathrooms

550

m²