1/1
Verified badge
Viewit
Verified
Home›Dubai›Al Wasl

Al Wasl, City Walk

Resale 1 bedroom with boulevard view in Thyme City Walk
AED 2,400,000
Apartment for Sale | City Walk | Al Wasl, Dubai

First Call real estate is pleased to present 1 bedroom for sale in City Walk.

ApartmentApartment
Bedroom1 Bedrooms
Bathroom1 Bathrooms
Area768 Sq Ft

Property Location

Distance to Dubai Metro
Burj Khalifa/Dubai Mall Metro Station
Straight-line distance from this property
1.2 km
Travel Time from City Walk, Al Wasl

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
AED9,924per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,125
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 96,000 · Agency Commission: AED 50,400 · 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 180,490
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 17,696
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,125
Price / sq ft
AED 180,490
Total Acquisition
Monthly EMI
AED 10,134
Annual Mortgage Payment
AED 121,614
Interest — Year 1 (approx.)
AED 76,800
Total Interest over Loan Life
AED 1,120,340
Total Property Cost (price + interest + fees)
AED 3,700,830

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail