1/1
Verified badge
Viewit
Verified

Downtown Dubai, The Address Residences Dubai Opera

Hot Deal | Brand New | High Floor
AED 3,199,999
Apartment for Sale | The Address Residences Dubai Opera | Downtown Dubai, Dubai

Tamm Real Estate is delighted to present this beautiful one-bedroom apartment in Address Residences Dubai Opera Tower 2, Downtown Dubai, developed by Emaar Properties.

ApartmentApartment
Bedroom1 Bedrooms
Bathroom2 Bathrooms
Area800 Sq Ft

Property Location

Distance to Dubai Metro
Burj Khalifa/Dubai Mall Metro Station
Straight-line distance from this property
537 m
Travel Time from The Address Residences Dubai Opera, Downtown Dubai

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
AED13,232per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 4,000
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 128,000 · Agency Commission: AED 67,200 · 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 237,290
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 18,400
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 4,000
Price / sq ft
AED 237,290
Total Acquisition
Monthly EMI
AED 13,513
Annual Mortgage Payment
AED 162,151
Interest — Year 1 (approx.)
AED 102,400
Total Interest over Loan Life
AED 1,493,786
Total Property Cost (price + interest + fees)
AED 4,931,075

Similar Listings

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