1/1
Home›Dubai›Discovery Gardens

Discovery Gardens, CON-114

Discovery Gardens | Upgraded | 2 Bedroom Apartment
AED 1,167,967
Apartment for Sale | CON-114 | Discovery Gardens, Dubai

18Bricks Real Estate is pleased to offer you this two (2) bedroom apartment located in Building 114, Discovery Gardens.

ApartmentApartment
Bedroom2 Bedrooms
Bathroom2 Bathrooms
Area1,322 Sq Ft

Property Location

Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
425 m
Travel Time from CON-114, Discovery Gardens

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
AED4,829per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 883
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 46,719 · Agency Commission: AED 24,527 · 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 93,016
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 29,884
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 883
Price / sq ft
AED 93,016
Total Acquisition
Monthly EMI
AED 4,932
Annual Mortgage Payment
AED 59,184
Interest — Year 1 (approx.)
AED 37,375
Total Interest over Loan Life
AED 545,217
Total Property Cost (price + interest + fees)
AED 1,806,199

Similar Listings

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