Description

Development Stacja Rembertów · Develia · apartment no. AB0107

Apartment no. AB0107 in the Stacja Rembertów development (Develia), ul. Stanisława Fiszera 36, Warsaw. 3-room apartment, 65,82 m², on the 1st floor. Planned completion: Q2 2027.

Price: 835 896 zł (12 700 zł/m²)
9% below the median of Stacja Rembertów (13 900 zł/m²)
At the median of the Rembertów district (12 750 zł/m²)
Monthly payment from ~4 070 zł/month (20% down, 30 years, 6,15%) — exact calculation: our mortgage expert

About the apartment

Number of rooms:	3
Area:	65,82 m²
Floor:	1
Price:	835 896 zł
Price per m²:	12 700 zł/m²
Status:	Available

About Stacja Rembertów

Stacja Rembertów is a development by Develia in the Rembertów district (Stary Rembertów neighbourhood), Warsaw. 7 apartments for sale, completion Q2 2027. The full description, amenities, gallery and prices of all apartments are on the development page.

View Stacja Rembertów All new homes in Rembertów Stary Rembertów 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 year5.5%

Monthly rent5,601 zł
Annual rental income (gross)67,215 zł
Gross yield8.0%
Flat-rate tax per year (8.5% / 12.5%)5,428 zł
Monthly cash flow4,582 zł
Cash-on-cash5.5%

Price incl. fit-out1,000,446 zł
Your own money1,000,446 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