apartments, 3 bed, in Estepona, Costa del Sol — Terra Gardens4% Gross rental yield

Terra Gardens

📍 Estepona, Málaga · Costa del Sol
€596,000
€5,844/m²

About this home

Terra Gardens in Estepona, Málaga. 3-bed apartments, 102 m², 4% gross yield. New-build property by the sea in Spain — €596,000.

Specifications

Bedrooms
3
Bathrooms
2
Floor area
102 m²
Type
Apartment
Status
Under construction
Completion
2026 Q2
Nearest airport
AGP
Price per m²
€5,844/m²

Features

Padel courtGymNear golfWalking distance to beach

About the location

This new-build is in Estepona, Málaga (Costa del Sol). The nearest airport is AGP, convenient for lettings and personal visits. Strong local infrastructure, beaches and tourist demand support steady occupancy.

Buying a new-build in Estepona means stepping into the fastest-growing town on the Costa del Sol, where a geranium-lined Andalusian old town meets a freshly rebuilt seafront promenade. Developers currently offer 5 projects here, from compact apartments to villas facing Gibraltar.

The rebuilt promenade and La Rada beach run through the whole centre, next to a port with restaurants and a fish market. Valle Romano and Azata golf, a modern hospital and schools make the town liveable year-round, not just for holidays.

New-build in Estepona

Investment yield

Gross rental yield
4%

Estimated gross rental yield is 4%. This is an off-plan unit: pay in stages during construction, completion 2026 Q2. Buy at today’s price and complete at market value.

Investment analysis

Worked through on this property’s real numbers: price €596,000, estimated gross yield 4%.

35% deposit
€208,600
Mortgage (65%)
€387,400
Gross rental income per year
€23,840
Net per year (estimate)
€16,688

Net estimate: ~30% deducted from gross rent for non-resident tax, vacancy and management. A guide, not a guarantee.

Mortgage for this property

Pre-filled with a €596,000 price and a 35% deposit. Adjust the inputs to your situation.

Loan €387,400 with a €208,600 deposit.

Monthly payment
€1,939
Loan amount€387,400
Down payment€208,600
Total interest€194,425
Total (deposit + payments)€790,425

Indicative. Excludes bank arrangement fees, valuation and mandatory insurance. Confirm terms with the bank.

Purchase costs

On top of the price, budget 10–14% for taxes and fees: VAT or transfer tax, notary, registry, lawyer. For €596,000 that is roughly €59,600–€83,440.

Get an exact figure in the costs calculator

Similar in this town

Similar by yield