Apartment no. B29, 2 rooms, 36,29 m² — Osiedle Wilno 8 etap I, Warsaw

ul. Montwiłłowska 5, Targówek, Warsaw

591 527 zł
16 300 zł/m²
Payment from ~2 880 zł/month
Prices as of 13 Oct 2026

Rooms2
Area36,29 m²
Floor3
Completion dateQ3 2027
DeveloperDom Development S.A.

Apartment floor plan

Download PDF sheet

Floor plan: Apartment no. B29 — Apartment no. B29 · 36,29 m² · 2 rooms3rd floor

Description

Development Osiedle Wilno 8 etap I · Dom Development S.A. · apartment no. B29

Apartment no. B29 in the Osiedle Wilno 8 etap I development (Dom Development S.A.), ul. Montwiłłowska 5, Warsaw. 2-room apartment, 36,29 m², on the 3rd floor. Planned completion: Q3 2027.

Price: 591 527 zł (16 300 zł/m²)
Monthly payment from ~2 880 zł/month (20% down, 30 years, 6,15%) — exact calculation: our mortgage expert

About the apartment

Number of rooms:	2
Area:	36,29 m²
Floor:	3
Price:	591 527 zł
Price per m²:	16 300 zł/m²
Status:	Available

About Osiedle Wilno 8 etap I

Osiedle Wilno 8 etap I is a development by Dom Development S.A. in the Targówek district (Elsnerów neighbourhood), Warsaw. 101 apartments for sale, completion Q3 2027. The full description, amenities, gallery and prices of all apartments are on the development page.

View Osiedle Wilno 8 etap I All new homes in Targówek Elsnerów 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).

Ask about a mortgage 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 year4.5%

Monthly rent3,088 zł
Annual rental income (gross)37,059 zł
Gross yield6.3%
Flat-rate tax per year (8.5% / 12.5%)2,993 zł
Monthly cash flow2,531 zł
Cash-on-cash4.5%

Price incl. fit-out682,252 zł
Your own money682,252 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.