Al-Narjis 5-Villa Portfolio (Panic Sale)
Al-Narjis, Riyadh (Saudi Arabia)
Initializing 3D Map
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.
Beschrijving
Portfolio of 5 luxury villas for urgent sale due to Final Exit. Priced 26% below market value.
Features
Dit vastgoed reserveren
Veilige aanbetaling • Directe bevestiging
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Vergelijkbare woningen
5BR Villa Jouri Hills (Immediate Handover)
Jouri Hills, Jumeirah Golf Estates, Dubai
Jouri Hills Villa — Urgent Assignment
Jouri Hills, Jumeirah Golf Estates, Dubai