Back to results
Terrace Duplex in GRA Port Harcourt
saleterrace

Terrace Duplex in GRA Port Harcourt

15 Aba Road, GRA Phase 2, Warri

₦120M

Ref: TA-PH006

4

Bedrooms

5

Bathrooms

4

Parking

280m²

Area

About this property

Newly built terrace with modern finishes, a fitted kitchen, and a rooftop terrace.

15 Aba Road, GRA Phase 2, Warri

Amenities

Security
Parking
24/7 Power
Borehole

Investment Calculator

Estimate rental yield and purchase costs using Delta State market trends.

Gross rental yield

5.00%

Net rental yield

3.25%

Gross annual rent₦6M
Effective rent (after vacancy)₦5.7M
Annual operating cost- ₦1.8M
Net annual income₦3.9M

Upfront purchase costs

Legal fees₦6M
Agency fee₦6M
Stamp duty₦2.4M
Survey & inspection₦1.8M
Total one-off costs₦16.2M
Deposit amount₦36M
Cash needed upfront₦52.2M

Financing

Loan amount₦84M
Monthly mortgage payment₦1.6M
Monthly cash flow₦-1,234,930

Estimates only. Delta State yields typically range 5–8% for residential and 6–9% for commercial. Confirm legal fees, agency rates, and mortgage terms with your adviser before committing.

Schedule a viewing

Pick a day and time that works for you. The agent will confirm by phone.

SuMoTuWeThFrSa
Contact Agent
Ngozi Eze

Ngozi Eze

Port Harcourt Living

Mortgage Calculator

Estimate your monthly repayment

Property price₦120M
Down payment20% · ₦24M
0%25%50%
Interest rate18% p.a.
5%17.5%30%
Loan term20 years
5 yrs15 yrs30 yrs
Monthly payment₦1.5M

Loan amount

₦96M

Total interest

₦259.6M

Estimates only. Actual rates and terms vary by lender. Confirm with your bank or mortgage provider.

Similar properties

Reviews

No reviews yet. Be the first to share your experience.

Leave a review

Share your experience with this property.