AED 45,000PER YEAR
Business Bay, Bayz by Danube
Studio
1 baths
407 sqft
1/1
Viewit
Verified
Verified
Business Bay, Marasi Riverside
Rove Home | Marasi Drive | Studios flex, Studios, 1BR, 2BR
AED 1,048,888
Apartment for Sale | Marasi Riverside | Business Bay, Dubai
Studio Flex - 1,048,888 AED - 341 Sqft Studio - 1,138,888 AED - 390 Sqft 1 Bedroom - 1,668,888 AED - 609 Sqft 2 Bedroom - 2,408,888 AED - 891 Sqft
Apartment
1 Bedrooms
1 Bathrooms
341 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
1.8 km
Travel Time from Marasi Riverside, Business Bay
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
AED4,337per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,076
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 41,956 · Agency Commission: AED 22,027 · 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 84,561
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 8,302
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,076
Price / sq ft
AED 84,561
Total Acquisition
Monthly EMI
AED 4,429
Annual Mortgage Payment
AED 53,150
Interest — Year 1 (approx.)
AED 33,564
Total Interest over Loan Life
AED 489,630
Total Property Cost (price + interest + fees)
AED 1,623,079
Similar Listings
Like this property? Save it or share it!
or share to
