AED 45,000PER YEAR
Business Bay, Bayz by Danube
Studio
1 baths
407 sqft
1/1
Viewit
Verified
Verified
Al Sufouh , Al Sufouh 2
Luxury 3BR | Sea Views | Spacious Layout | Multiple Options | Video
AED 3,700,000
Apartment for Sale | Al Sufouh 2 | Al Sufouh , Dubai
RealCO Capital is proud to present this exceptional 3-bedroom apartment in Dubai Jewel Tower, offering expansive living spaces, premium finishes, and breathtaking sea and Sheikh Zayed Road views. Ideally located in one of Dubai's most connected addresses, this residence is perfect for families, professionals, and investors seeking luxury, convenience, and long-term value.
Apartment
3 Bedrooms
4 Bathrooms
2,261 Sq FtProperty Location
Travel Time from Al Sufouh 2, Al Sufouh
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
AED15,299per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,636
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 148,000 · Agency Commission: AED 77,700 · 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 272,790
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 50,542
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,636
Price / sq ft
AED 272,790
Total Acquisition
Monthly EMI
AED 15,624
Annual Mortgage Payment
AED 187,488
Interest — Year 1 (approx.)
AED 118,400
Total Interest over Loan Life
AED 1,727,191
Total Property Cost (price + interest + fees)
AED 5,699,981
Similar Listings
Like this property? Save it or share it!
or share to
