FOR SALE - FEATURED: Scene 7 - EGP 1,731,600 - 6th Flr - Garden View - 3 Bed - 2 Bath - 148M - For Sale - Balad Real Estate

For Sale

FEATURED: Scene 7
3 Bed - 2.5 Bath - 6th Floor Apartment

EGP 1,731,600

Property Details

We are glad to present this 6th floor apartment with garden view in the Scene 7 compound in the New Capital. There are also a number of units and payment plans are available.

Pros: Fully pedestrianised with underground parking; Sports Academy which is free for residents (No additional club fees like other compounds), great for the kids.

Cons: Location on side road, not main road.

3 Bed

Bedrooms

2.5 Bath

Bathrooms

148 sqm

Area

Semi-Finished

Finishing

4 years

Delivery

Instalments (2)

5 - 10 years

Instalments

Amenities

Pool

Sports Academy

Underground

Strip Mall

Track

Kid's Area

Location

Property Gallery

Video

Select your unit & payment plan

1. Select your unit
2. Select your payment plan
UNIT: FEATURED - EGP 1,731,600 - Sixth Flr - Garden view - 3 Bed - 2.5 Bath - 148M

Purchase Price after discount: EGP1,471,860 / $94,959 (Discount: 15%)

Summary of Payment Plan
25% Deposit: EGP 432,900 / $27,929
0% Payment before Delivery
5 Year Instalments: EGP 51,948 / $3,351 per quarter (EGP 207,792 / $13,406 per year)

Add-on payments before delivery
Parking & Clubhouse: EGP 95,000 / $6,129
EGP1,000 per sqm Maintenance : EGP 148,000 / $9,548
Total Add-ons: EGP 243,000 / $15,677

INVESTMENT RETURN (IRR): 10%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 5% I
Holding Period: 5 years
UNIT: FEATURED - EGP 1,731,600 - Sixth Flr - Garden view - 3 Bed - 2.5 Bath - 148M

Purchase Price after discount: EGP1,471,860 / $94,959 (Discount: 15%)

Summary of Payment Plan
25% Deposit: EGP 432,900 / $27,929
0% Payment before Delivery
5 Year Instalments: EGP 51,948 / $3,351 per quarter (EGP 207,792 / $13,406 per year)

Add-on payments before delivery
Parking & Clubhouse: EGP 95,000 / $6,129
8% Maintenance : EGP 148,000 / $9,548
Total Add-ons: EGP 243,000 / $15,677

INVESTMENT RETURN (IRR): 10%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 5% I
Holding Period: 5 years
UNIT: L315 - EGP 3,795,000 - First Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,567,300 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 189,750
0% Payment on Delivery
5 Year Instalments: EGP 168,878 per quarter (EGP 675,510 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L325 - EGP 3,795,000 - Second Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,567,300 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 189,750
0% Payment on Delivery
5 Year Instalments: EGP 168,878 per quarter (EGP 675,510 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L336 - EGP 3,956,000 - Third Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price after discount: EGP3,718,640 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 197,800
0% Payment on Delivery
5 Year Instalments: EGP 176,042 per quarter (EGP 704,168 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 395,600
Total Add-ons: EGP 540,600

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L345 - EGP 3,795,000 - Forth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,567,300 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 189,750
0% Payment on Delivery
5 Year Instalments: EGP 168,878 per quarter (EGP 675,510 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L357 - EGP 3,612,000 - Fifth Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price after discount: EGP3,395,280 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 180,600
0% Payment on Delivery
5 Year Instalments: EGP 160,734 per quarter (EGP 642,936 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 361,200
Total Add-ons: EGP 506,200

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L365 - EGP 3,795,000 - Sixth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,567,300 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 189,750
0% Payment on Delivery
5 Year Instalments: EGP 168,878 per quarter (EGP 675,510 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L374 - EGP 2,921,000 - Seventh Flr - Pool view - 2 Bed - 2 Bath - 127M

Purchase Price after discount: EGP2,745,740 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 146,050
0% Payment on Delivery
5 Year Instalments: EGP 129,985 per quarter (EGP 519,938 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 292,100
Total Add-ons: EGP 437,100

INVESTMENT RETURN (IRR): 13%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L375 - EGP 3,795,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,567,300 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 189,750
0% Payment on Delivery
5 Year Instalments: EGP 168,878 per quarter (EGP 675,510 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L376 - EGP 3,887,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 169M

Purchase Price after discount: EGP3,653,780 (Discount: 6%)

Summary of Payment Plan
5% Deposit: EGP 194,350
0% Payment on Delivery
5 Year Instalments: EGP 172,972 per quarter (EGP 691,886 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 388,700
Total Add-ons: EGP 533,700

INVESTMENT RETURN (IRR): 14%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: FEATURED - EGP 1,731,600 - Sixth Flr - Garden view - 3 Bed - 2.5 Bath - 148M

Purchase Price: EGP1,731,600 / $111,716

Summary of Payment Plan
0% Deposit: EGP / $
0% Payment before Delivery
6 Year Instalments: EGP 72,150 / $4,655 per quarter (EGP 288,600 / $18,619 per year)

Add-on payments before delivery
Parking & Clubhouse: EGP 95,000 / $6,129
EGP1,000 per sqm Maintenance : EGP 148,000 / $9,548
Total Add-ons: EGP 243,000 / $15,677

INVESTMENT RETURN (IRR): 19%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 5% I
Holding Period: 5 years
UNIT: L304 - EGP 3,351,000 - Ground Flr - Pool view - 2 Bed - 2 Bath - 127M - 43M Garden

Purchase Price after discount: EGP3,250,470 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 335,100
0% Payment on Delivery
6 Year Instalments: EGP 121,474 per quarter (EGP 485,895 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 335,100
Total Add-ons: EGP 480,100

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L305 - EGP 4,340,000 - Ground Flr - Pool view - 3 Bed - 2.5 Bath - 165M - 71M Garden

Purchase Price after discount: EGP4,209,800 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 434,000
0% Payment on Delivery
6 Year Instalments: EGP 157,325 per quarter (EGP 629,300 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 434,000
Total Add-ons: EGP 579,000

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L315 - EGP 3,795,000 - First Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,681,150 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 379,500
0% Payment on Delivery
6 Year Instalments: EGP 137,569 per quarter (EGP 550,275 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L325 - EGP 3,795,000 - Second Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,681,150 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 379,500
0% Payment on Delivery
6 Year Instalments: EGP 137,569 per quarter (EGP 550,275 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L336 - EGP 3,956,000 - Third Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price after discount: EGP3,837,320 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 395,600
0% Payment on Delivery
6 Year Instalments: EGP 143,405 per quarter (EGP 573,620 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 395,600
Total Add-ons: EGP 540,600

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L345 - EGP 3,795,000 - Forth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,681,150 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 379,500
0% Payment on Delivery
6 Year Instalments: EGP 137,569 per quarter (EGP 550,275 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L357 - EGP 3,612,000 - Fifth Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price after discount: EGP3,503,640 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 361,200
0% Payment on Delivery
6 Year Instalments: EGP 130,935 per quarter (EGP 523,740 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 361,200
Total Add-ons: EGP 506,200

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L365 - EGP 3,795,000 - Sixth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,681,150 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 379,500
0% Payment on Delivery
6 Year Instalments: EGP 137,569 per quarter (EGP 550,275 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L374 - EGP 2,921,000 - Seventh Flr - Pool view - 2 Bed - 2 Bath - 127M

Purchase Price after discount: EGP2,833,370 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 292,100
0% Payment on Delivery
6 Year Instalments: EGP 105,886 per quarter (EGP 423,545 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 292,100
Total Add-ons: EGP 437,100

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L375 - EGP 3,795,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price after discount: EGP3,681,150 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 379,500
0% Payment on Delivery
6 Year Instalments: EGP 137,569 per quarter (EGP 550,275 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L376 - EGP 3,887,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 169M

Purchase Price after discount: EGP3,770,390 (Discount: 3%)

Summary of Payment Plan
10% Deposit: EGP 388,700
0% Payment on Delivery
6 Year Instalments: EGP 140,904 per quarter (EGP 563,615 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 388,700
Total Add-ons: EGP 533,700

INVESTMENT RETURN (IRR): 18%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: FEATURED - EGP 1,731,600 - Sixth Flr - Garden view - 3 Bed - 2.5 Bath - 148M

Purchase Price: EGP1,731,600 / $111,716

Summary of Payment Plan
7% Deposit: EGP 121,212 / $7,820
0% before Delivery divided into 3 annual installments: EGP / $
7 Year Instalments: EGP 57,514 / $3,711 per quarter (EGP 230,055 / $14,842 per year)

Add-on payments before delivery
Parking & Clubhouse: EGP 95,000 / $6,129
EGP1,000 per sqm Maintenance : EGP 148,000 / $9,548
Total Add-ons: EGP 243,000 / $15,677

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 5% I
Holding Period: 5 years
UNIT: L305 - EGP 4,340,000 - Ground Flr - Pool view - 3 Bed - 2.5 Bath - 165M - 71M Garden

Purchase Price: EGP4,340,000

Summary of Payment Plan
10% Deposit: EGP 434,000
5% on Delivery: EGP 217,000
7 Year Instalments: EGP 131,750 per quarter (EGP 527,000 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 434,000
Total Add-ons: EGP 579,000

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L305 - EGP 4,340,000 - Ground Flr - Pool view - 3 Bed - 2.5 Bath - 165M - 71M Garden

Purchase Price: EGP4,340,000

Summary of Payment Plan
10% Deposit: EGP 434,000
5% on Delivery: EGP 217,000
7 Year Instalments: EGP 131,750 per quarter (EGP 527,000 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 434,000
Total Add-ons: EGP 579,000

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L325 - EGP 3,795,000 - Second Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
10% Deposit: EGP 379,500
5% on Delivery: EGP 189,750
7 Year Instalments: EGP 115,205 per quarter (EGP 460,821 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L336 - EGP 3,956,000 - Third Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price: EGP3,956,000

Summary of Payment Plan
10% Deposit: EGP 395,600
5% on Delivery: EGP 197,800
7 Year Instalments: EGP 120,093 per quarter (EGP 480,371 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 395,600
Total Add-ons: EGP 540,600

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L345 - EGP 3,795,000 - Forth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
10% Deposit: EGP 379,500
5% on Delivery: EGP 189,750
7 Year Instalments: EGP 115,205 per quarter (EGP 460,821 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L357 - EGP 3,612,000 - Fifth Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price: EGP3,612,000

Summary of Payment Plan
10% Deposit: EGP 361,200
5% on Delivery: EGP 180,600
7 Year Instalments: EGP 109,650 per quarter (EGP 438,600 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 361,200
Total Add-ons: EGP 506,200

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L365 - EGP 3,795,000 - Sixth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
10% Deposit: EGP 379,500
5% on Delivery: EGP 189,750
7 Year Instalments: EGP 115,205 per quarter (EGP 460,821 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L374 - EGP 2,921,000 - Seventh Flr - Pool view - 2 Bed - 2 Bath - 127M

Purchase Price: EGP2,921,000

Summary of Payment Plan
10% Deposit: EGP 292,100
5% on Delivery: EGP 146,050
7 Year Instalments: EGP 88,673 per quarter (EGP 354,693 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 292,100
Total Add-ons: EGP 437,100

INVESTMENT RETURN (IRR): 21%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L375 - EGP 3,795,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
10% Deposit: EGP 379,500
5% on Delivery: EGP 189,750
7 Year Instalments: EGP 115,205 per quarter (EGP 460,821 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L376 - EGP 3,887,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 169M

Purchase Price: EGP3,887,000

Summary of Payment Plan
10% Deposit: EGP 388,700
5% on Delivery: EGP 194,350
7 Year Instalments: EGP 117,998 per quarter (EGP 471,993 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 388,700
Total Add-ons: EGP 533,700

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: FEATURED - EGP 1,731,600 - Sixth Flr - Garden view - 3 Bed - 2.5 Bath - 148M

Purchase Price: EGP1,731,600 / $111,716

Summary of Payment Plan
10% Deposit: EGP 173,160 / $11,172
0% before Delivery divided into 3 annual installments: EGP / $
8 Year Instalments: EGP 48,701 / $3,142 per quarter (EGP 194,805 / $12,568 per year)

Add-on payments before delivery
Parking & Clubhouse: EGP 95,000 / $6,129
EGP1,000 per sqm Maintenance : EGP 148,000 / $9,548
Total Add-ons: EGP 243,000 / $15,677

INVESTMENT RETURN (IRR): 24%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 5% I
Holding Period: 5 years
UNIT: L304 - EGP 3,351,000 - Ground Flr - Pool view - 2 Bed - 2 Bath - 127M - 43M Garden

Purchase Price: EGP3,351,000

Summary of Payment Plan
15% Deposit: EGP 502,650
10% on Delivery: EGP 335,100
8 Year Instalments: EGP 78,539 per quarter (EGP 314,156 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 335,100
Total Add-ons: EGP 480,100

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L305 - EGP 4,340,000 - Ground Flr - Pool view - 3 Bed - 2.5 Bath - 165M - 71M Garden

Purchase Price: EGP4,340,000

Summary of Payment Plan
15% Deposit: EGP 651,000
10% on Delivery: EGP 434,000
8 Year Instalments: EGP 101,719 per quarter (EGP 406,875 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 434,000
Total Add-ons: EGP 579,000

INVESTMENT RETURN (IRR): 23%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L315 - EGP 3,795,000 - First Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
15% Deposit: EGP 569,250
10% on Delivery: EGP 379,500
8 Year Instalments: EGP 88,945 per quarter (EGP 355,781 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L325 - EGP 3,795,000 - Second Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
15% Deposit: EGP 569,250
10% on Delivery: EGP 379,500
8 Year Instalments: EGP 88,945 per quarter (EGP 355,781 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L336 - EGP 3,956,000 - Third Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price: EGP3,956,000

Summary of Payment Plan
15% Deposit: EGP 593,400
10% on Delivery: EGP 395,600
8 Year Instalments: EGP 92,719 per quarter (EGP 370,875 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 395,600
Total Add-ons: EGP 540,600

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L345 - EGP 3,795,000 - Forth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
15% Deposit: EGP 569,250
10% on Delivery: EGP 379,500
8 Year Instalments: EGP 88,945 per quarter (EGP 355,781 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L357 - EGP 3,612,000 - Fifth Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price: EGP3,612,000

Summary of Payment Plan
15% Deposit: EGP 541,800
10% on Delivery: EGP 361,200
8 Year Instalments: EGP 84,656 per quarter (EGP 338,625 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 361,200
Total Add-ons: EGP 506,200

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L365 - EGP 3,795,000 - Sixth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
15% Deposit: EGP 569,250
10% on Delivery: EGP 379,500
8 Year Instalments: EGP 88,945 per quarter (EGP 355,781 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L374 - EGP 2,921,000 - Seventh Flr - Pool view - 2 Bed - 2 Bath - 127M

Purchase Price: EGP2,921,000

Summary of Payment Plan
15% Deposit: EGP 438,150
10% on Delivery: EGP 292,100
8 Year Instalments: EGP 68,461 per quarter (EGP 273,844 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 292,100
Total Add-ons: EGP 437,100

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L375 - EGP 3,795,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
15% Deposit: EGP 569,250
10% on Delivery: EGP 379,500
8 Year Instalments: EGP 88,945 per quarter (EGP 355,781 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L376 - EGP 3,887,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 169M

Purchase Price: EGP3,887,000

Summary of Payment Plan
15% Deposit: EGP 583,050
10% on Delivery: EGP 388,700
8 Year Instalments: EGP 91,102 per quarter (EGP 364,406 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 388,700
Total Add-ons: EGP 533,700

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: FEATURED - EGP 1,731,600 - Sixth Flr - Garden view - 3 Bed - 2.5 Bath - 148M

Purchase Price: EGP1,731,600 / $111,716

Summary of Payment Plan
10% Deposit: EGP 173,160 / $11,172
20% before Delivery divided into 3 annual installments: EGP 346,320 / $22,343
10 Year Instalments: EGP 30,303 / $1,955 per quarter (EGP 121,212 / $7,820 per year)

Add-on payments before delivery
Parking & Clubhouse: EGP 95,000 / $6,129
EGP1,000 per sqm Maintenance : EGP 148,000 / $9,548
Total Add-ons: EGP 243,000 / $15,677

INVESTMENT RETURN (IRR): 27%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 5% I
Holding Period: 5 years
UNIT: L304 - EGP 3,351,000 - Ground Flr - Pool view - 2 Bed - 2 Bath - 127M - 43M Garden

Purchase Price: EGP3,351,000

Summary of Payment Plan
25% Deposit: EGP 837,750
10% on Delivery: EGP 335,100
10 Year Instalments: EGP 54,454 per quarter (EGP 217,815 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 335,100
Total Add-ons: EGP 480,100

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L305 - EGP 4,340,000 - Ground Flr - Pool view - 3 Bed - 2.5 Bath - 165M - 71M Garden

Purchase Price: EGP4,340,000

Summary of Payment Plan
25% Deposit: EGP 1,085,000
10% on Delivery: EGP 434,000
10 Year Instalments: EGP 70,525 per quarter (EGP 282,100 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 434,000
Total Add-ons: EGP 579,000

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L315 - EGP 3,795,000 - First Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
25% Deposit: EGP 948,750
10% on Delivery: EGP 379,500
10 Year Instalments: EGP 61,669 per quarter (EGP 246,675 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L325 - EGP 3,795,000 - Second Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
25% Deposit: EGP 948,750
10% on Delivery: EGP 379,500
10 Year Instalments: EGP 61,669 per quarter (EGP 246,675 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L336 - EGP 3,956,000 - Third Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price: EGP3,956,000

Summary of Payment Plan
25% Deposit: EGP 989,000
10% on Delivery: EGP 395,600
10 Year Instalments: EGP 64,285 per quarter (EGP 257,140 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 395,600
Total Add-ons: EGP 540,600

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L345 - EGP 3,795,000 - Forth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
25% Deposit: EGP 948,750
10% on Delivery: EGP 379,500
10 Year Instalments: EGP 61,669 per quarter (EGP 246,675 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L357 - EGP 3,612,000 - Fifth Flr - Pool view - 3 Bed - 2.5 Bath - 172M

Purchase Price: EGP3,612,000

Summary of Payment Plan
25% Deposit: EGP 903,000
10% on Delivery: EGP 361,200
10 Year Instalments: EGP 58,695 per quarter (EGP 234,780 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 361,200
Total Add-ons: EGP 506,200

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L365 - EGP 3,795,000 - Sixth Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
25% Deposit: EGP 948,750
10% on Delivery: EGP 379,500
10 Year Instalments: EGP 61,669 per quarter (EGP 246,675 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L374 - EGP 2,921,000 - Seventh Flr - Pool view - 2 Bed - 2 Bath - 127M

Purchase Price: EGP2,921,000

Summary of Payment Plan
25% Deposit: EGP 730,250
10% on Delivery: EGP 292,100
10 Year Instalments: EGP 47,466 per quarter (EGP 189,865 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 292,100
Total Add-ons: EGP 437,100

INVESTMENT RETURN (IRR): 21%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L375 - EGP 3,795,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 165M

Purchase Price: EGP3,795,000

Summary of Payment Plan
25% Deposit: EGP 948,750
10% on Delivery: EGP 379,500
10 Year Instalments: EGP 61,669 per quarter (EGP 246,675 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 379,500
Total Add-ons: EGP 524,500

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
UNIT: L376 - EGP 3,887,000 - Seventh Flr - Pool view - 3 Bed - 2.5 Bath - 169M

Purchase Price: EGP3,887,000

Summary of Payment Plan
25% Deposit: EGP 971,750
10% on Delivery: EGP 388,700
10 Year Instalments: EGP 63,164 per quarter (EGP 252,655 per year)

Add-on payments before delivery
Parking: EGP 80,000
Clubhouse: EGP 65,000
10% Maintenance : EGP 388,700
Total Add-ons: EGP 533,700

INVESTMENT RETURN (IRR): 22%

Key Assumptions:
Annual Capital Growth: 10% per annum I Rental Yield: 7.5% I
Holding Period: 5 years
Your Email

Please follow and like us: