Description

Development Flatta Wilanów · Cordia Poland · apartment no. B1.01

Apartment no. B1.01 in the Flatta Wilanów development (Cordia Poland), ul. Jerzego Beniamina Flatta 15, Warsaw. 4-room apartment, 128,44 m².

Price: 3 787 439 zł (29 488 zł/m²)
At the median of Flatta Wilanów (29 488 zł/m²)
Monthly payment from ~18 460 zł/month (20% down, 30 years, 6,15%) — exact calculation: our mortgage expert

About the apartment

Number of rooms:	4
Area:	128,44 m²
Price:	3 787 439 zł
Price per m²:	29 488 zł/m²
Status:	Available

About Flatta Wilanów

Flatta Wilanów is a development by Cordia Poland in the Wilanów district (Błonia Wilanowskie neighbourhood), Warsaw. 7 apartments for sale. The full description, amenities, gallery and prices of all apartments are on the development page.

View Flatta Wilanów All new homes in Wilanów Błonia Wilanowskie neighbourhood

Mortgage calculator

Choose the terms that suit you

—Monthly payment

Down payment —
Loan amount —
Total interest—
Total to repay (loan + interest)—
Last instalment—
Monthly payment if the interest rate rises by 2,5 percentage points —

Interest rate
Instalments
Loan term

These calculations are indicative examples only. They do not include arrangement fees, insurance or other loan costs, so they do not show the APRC (RRSO). They are not a loan offer — the bank decides on the loan and its terms after assessing your borrowing capacity, and the details are set out in the bank’s information sheet (Formularz Informacyjny).

Check your borrowing capacity

If you rent this apartment out

Enter the price and size – we fill in the rent from the NBP city average. You can change every assumption.

Net yield per year2.6%

Monthly rent10,930 zł
Annual rental income (gross)131,163 zł
Gross yield3.5%
Flat-rate tax per year (8.5% / 12.5%)11,576 zł
Monthly cash flow8,856 zł
Cash-on-cash2.6%

Price incl. fit-out4,108,539 zł
Your own money4,108,539 zł

This is an estimate based on average NBP data as of the date shown and the developer’s price list. It is not investment advice and does not guarantee income – actual rent, occupancy and taxes depend on the apartment and your situation.

For investors: how we calculate and what to check

How we calculate

Gross yield = monthly rent × 12 ÷ apartment price.
Net = (rent × occupancy − flat-rate tax − management − your costs − property tax 1.25 zł/m²) ÷ (price + fit-out).
Flat-rate tax on private rental (ryczałt): 8.5% of income up to 100,000 zł a year and 12.5% above, with no cost deductions (individual, Polish tax resident).
Mortgage: equal instalments; cash-on-cash = annual cash flow after payments ÷ (down payment + fit-out). Without a mortgage, cash-on-cash equals net yield.

Other apartments in this development