AED 200,000PER YEAR
Downtown Dubai, Old Town
2 beds
2 baths
1,405 sqft
1/1
Downtown Dubai, 29 Boulevard
Fully Furnished | 1 Bedroom | Downtown | 29 Boulevard
AED 119,999
Apartment for Sale | 29 Boulevard | Downtown Dubai, Dubai
IMJ Real Estate Brokers offers this One (1) Bedroom Apartment 29 Blvd, Downtown, Burj Khalifa, Dubai, United Arab Emirates.
Apartment
1 Bedrooms
2 Bathrooms
849 Sq FtProperty Location
Distance to Dubai Metro
Burj Khalifa/Dubai Mall Metro Station
Straight-line distance from this property
1.0 km
Travel Time from 29 Boulevard, 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
AED496per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 141
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 4,800 · Agency Commission: AED 2,520 · 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 18,610
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 19,478
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 141
Price / sq ft
AED 18,610
Total Acquisition
Monthly EMI
AED 507
Annual Mortgage Payment
AED 6,081
Interest — Year 1 (approx.)
AED 3,840
Total Interest over Loan Life
AED 56,017
Total Property Cost (price + interest + fees)
AED 194,625
Similar Listings
Like this property? Save it or share it!
or share to
