AED 8,500,000
Al Furjan, Murooj Al Furjan
4 beds
5 baths
7,759 sqft
1/1
Viewit
Verified
Verified
Al Furjan, Beverly Gardens
Off-Plan Resale | Beverly Gardens Al Furjan | Video
AED 1,250,000
Apartment for Sale | Beverly Gardens | Al Furjan, Dubai
True Idealist Real Estate is proud to present this off-plan resale opportunity in Beverly Gardens, Al Furjan, Jebel Ali First, Dubai — one of the most anticipated residential launches in the Discovery Gardens corridor.
Apartment
1 Bedrooms
2 Bathrooms
765 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
752 m
Travel Time from Beverly Gardens, Al Furjan
Calculate Your Mortgage Instantly!
Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED5,169per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,634
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
DLD Transfer Fee: AED 50,000 · Agency Commission: AED 26,250 · DLD Admin: AED 580 · Trustee: AED 4,200 · Title Deed: AED 520 · NOC: AED 1,500 · Valuation: AED 3,000 · Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 98,840
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 17,630
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,634
Price / sq ft
AED 98,840
Total Acquisition
Monthly EMI
AED 5,278
Annual Mortgage Payment
AED 63,340
Interest — Year 1 (approx.)
AED 40,000
Total Interest over Loan Life
AED 583,511
Total Property Cost (price + interest + fees)
AED 1,932,351
Similar Listings
Like this property? Save it or share it!
or share to
