The Legends investment brief

Perfect for Investment | Canal View | High ROI

Business Bay · For sale
Listing referenceEK|2BR|REVA|1.8MPermit number: 71157146484Public record updated: Not supplied

01 · Executive property snapshot

Asking priceAED 1,599,900
AreaBusiness Bay
Property typeApartment
Bedrooms2
Internal size918 sq ft
Permit number71157146484
BuildingReva Residences
Bathrooms2
ReadinessReady

02 · Position within the current published area collection

Comparable published listings: 10
Asking priceAED 1,599,900

Published area median: AED 1,174,999

Above median · +36.2%
Price per sq ftAED 1,744

Published area median: AED 2,257

Below median · -22.7%
Internal size918 sq ft

Published area median: 521 sq ft

Above median · +76.1%

03 · Five-year illustrative scenario

Illustrative five-year profitAED 634,589

Five-year return on total cash: 37.4%

Assumed annual rentAED 110,000
Gross yield6.9%
Year-one net yield5.2%
Year-one net incomeAED 82,485
Illustrative value in year fiveAED 1,946,523

Scenario assumptions

Service charge
AED 18 / sq ft
Vacancy allowance
5%
Maintenance allowance
5%
Annual capital growth
4%
Annual rent growth
2%
Purchase costs
6%
Selling costs
2.5%

04 · Decision gates before commitment

01

Rental evidence

Validate achievable rent with relevant evidence, not asking prices alone.

02

Operating costs

Confirm service-charge statements, management, maintenance and finance costs.

03

Exit liquidity

Test who the likely future buyer is and the evidence behind the exit assumption.

The Legends publication verification

Permit reference, availability and approved media are present in the public listing record.

EK|2BR|REVA|1.8M

This brief uses current asking data and editable assumptions. It is not a valuation, transaction benchmark, investment advice, or a guarantee of rent, appreciation, liquidity or return. Every assumption requires verification before a decision.