1/1
Verified badge
Viewit
Verified
Home›Dubai›Business Bay

Business Bay, Mama Shelter

BEST OFFER ON THE MARKET | STUDIO | BUSINESS BAY | HIGH FLOOR | MLS DEAL | NO COMMISSION
AED 1,350,000
Apartment for Sale | Mama Shelter | Business Bay, Dubai

BEST OFFER ON THE MARKET!

ApartmentApartment
BedroomStudio
Bathroom1 Bathrooms
Area402 Sq Ft

Property Location

Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
1.7 km
Travel Time from Mama Shelter, 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
AED5,582per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,358
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 54,000 · Agency Commission: AED 28,350 · 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 105,940
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 9,644
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,358
Price / sq ft
AED 105,940
Total Acquisition
Monthly EMI
AED 5,701
Annual Mortgage Payment
AED 68,408
Interest — Year 1 (approx.)
AED 43,200
Total Interest over Loan Life
AED 630,191
Total Property Cost (price + interest + fees)
AED 2,086,131

Similar Listings

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