AED 200,000PER YEAR
Downtown Dubai, Old Town
2 beds
2 baths
1,405 sqft
Downtown Dubai, UPPER CREST
Fully Furnished 1 Bed | Prime Downtown Location | Ready to Move | Video
AED 1,599,999
Apartment for Sale | UPPER CREST | Downtown Dubai, Dubai
RealCO Capital is proud to present this beautifully furnished 1-bedroom apartment in DAMAC Maison Upper Crest, offering modern interiors, generous living space, and an exceptional location in the heart of Downtown Dubai.
Apartment
1 Bedrooms
2 Bathrooms
858 Sq FtProperty 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
AED6,616per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,865
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 64,000 · Agency Commission: AED 33,600 · 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 123,690
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 19,676
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,865
Price / sq ft
AED 123,690
Total Acquisition
Monthly EMI
AED 6,756
Annual Mortgage Payment
AED 81,076
Interest — Year 1 (approx.)
AED 51,200
Total Interest over Loan Life
AED 746,893
Total Property Cost (price + interest + fees)
AED 2,470,582
Similar Listings
Like this property? Save it or share it!
or share to
