1/1
Verified badge
Viewit
Verified
Home›Dubai›Downtown Dubai

Downtown Dubai, UPPER CREST

Motivated Seller| High Floor| Vacant and Furnished
AED 1,000,000
Apartment for Sale | UPPER CREST | Downtown Dubai, Dubai

Apartment for sale in Upper Crest, Downtown Dubai

ApartmentApartment
BedroomStudio
Bathroom1 Bathrooms
Area441 Sq Ft

Property Location

Distance to Dubai Metro
Burj Khalifa/Dubai Mall Metro Station
Straight-line distance from this property
1.7 km
Travel Time from UPPER CREST, 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
AED4,135per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,268
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 40,000 · Agency Commission: AED 21,000 · 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 81,090
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 10,502
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,268
Price / sq ft
AED 81,090
Total Acquisition
Monthly EMI
AED 4,223
Annual Mortgage Payment
AED 50,672
Interest — Year 1 (approx.)
AED 32,000
Total Interest over Loan Life
AED 466,808
Total Property Cost (price + interest + fees)
AED 1,547,898

Similar Listings

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