AED 200,000PER YEAR
Downtown Dubai, Old Town
2 beds
2 baths
1,405 sqft
1/1
Viewit
Verified
Verified
Downtown Dubai, The Address Residences Dubai Opera
Exclusive | Burj Khalifa & Fountain View | Vacant
AED 8,200,000
Apartment for Sale | The Address Residences Dubai Opera | Downtown Dubai, Dubai
18Bricks Real Estate is excited to offer you this amazing three (3) bedroom apartment in one of the most prestigious towers in Downtown - The Address Residences Dubai Opera Tower 2.
Apartment
3 Bedrooms
3 Bathrooms
1,671 Sq FtProperty Location
Distance to Dubai Metro
Burj Khalifa/Dubai Mall Metro Station
Straight-line distance from this property
561 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
AED33,906per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 4,907
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 328,000 · Agency Commission: AED 172,200 · 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 592,290
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 37,562
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 4,907
Price / sq ft
AED 592,290
Total Acquisition
Monthly EMI
AED 34,626
Annual Mortgage Payment
AED 415,513
Interest — Year 1 (approx.)
AED 262,400
Total Interest over Loan Life
AED 3,827,829
Total Property Cost (price + interest + fees)
AED 12,620,119
Similar Listings
Like this property? Save it or share it!
or share to
