Back to results
4-Bedroom Duplex, Agbor Heritage Estate
saleduplex

4-Bedroom Duplex, Agbor Heritage Estate

Plot 3, Agbor Heritage Estate, Aliagwai, Agbor Heritage Estate, Agbor

₦110M

Ref: AHE-AG-015

4

Bedrooms

5

Bathrooms

4

Parking

300m²

Area

About this property

Brand-new duplex within a gated estate with paved roads, central generator and security.

Plot 3, Agbor Heritage Estate, Aliagwai, Agbor Heritage Estate, Agbor

Amenities

Borehole
Gated Estate
CCTV
Generator
POP Ceiling
Fitted Kitchen

Land & Title Documents

The agent confirms this property holds the following documents, as required under Nigerian land law.

Certificate of Occupancy

Verified

Survey Plan

Verified

Deed of Assignment

Verified

Governor's Consent

Verified

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₦5.5M
Effective rent (after vacancy)₦5.2M
Annual operating cost- ₦1.6M
Net annual income₦3.6M

Upfront purchase costs

Legal fees₦5.5M
Agency fee₦5.5M
Stamp duty₦2.2M
Survey & inspection₦1.6M
Total one-off costs₦14.8M
Deposit amount₦33M
Cash needed upfront₦47.9M

Financing

Loan amount₦77M
Monthly mortgage payment₦1.4M
Monthly cash flow₦-1,132,020

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
Daniel Okonkwo

Daniel Okonkwo

Agbor Heritage Estates

Mortgage Calculator

Estimate your monthly repayment

Property price₦110M
Down payment20% · ₦22M
0%25%50%
Interest rate18% p.a.
5%17.5%30%
Loan term20 years
5 yrs15 yrs30 yrs
Monthly payment₦1.4M

Loan amount

₦88M

Total interest

₦237.9M

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.