AED 45,000PER YEAR
Business Bay, Bayz by Danube
Studio
1 baths
407 sqft
1/1
Business Bay, Bayz 102
Elegant 2 Bed | 1% Payment Plan | Stunning View | Video
AED 3,457,000
Apartment for Sale | Bayz 102 | Business Bay, Dubai
I M J Real Estate is offering you this 2 Bedroom Apartment, an off plan unit in Bayz 102, Business Bay, Dubai, United Arab Emirates.
Apartment
2 Bedrooms
2 Bathrooms
1,464 Sq FtProperty Location
Travel Time from Bayz 102, 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
AED14,294per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,361
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 138,280 · Agency Commission: AED 72,597 · 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 255,537
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 33,008
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,361
Price / sq ft
AED 255,537
Total Acquisition
Monthly EMI
AED 14,598
Annual Mortgage Payment
AED 175,174
Interest — Year 1 (approx.)
AED 110,624
Total Interest over Loan Life
AED 1,613,757
Total Property Cost (price + interest + fees)
AED 5,326,294
Similar Listings
Like this property? Save it or share it!
or share to
