AED 1,599,999
Downtown Dubai, UPPER CREST
1 beds
2 baths
858 sqft
Viewit
Verified
Verified
Downtown Dubai, Burj Khalifa
Incredible 2 bed in Burj Khalifa Fountain Views
AED 5,500,000
Apartment for Sale | Burj Khalifa | Downtown Dubai, Dubai
Incredible, huge & modern 2 bed in Burj Khalifa with 2 en-suite bedrooms and full views of the Burj Khalifa fountain. Above the 70th floor, must see
Apartment
2 Bedrooms
3 Bathrooms
1,716 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
987 m
Travel Time from Burj Khalifa, 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
AED22,742per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,205
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 220,000 · Agency Commission: AED 115,500 · 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 400,590
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 38,552
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,205
Price / sq ft
AED 400,590
Total Acquisition
Monthly EMI
AED 23,225
Annual Mortgage Payment
AED 278,698
Interest — Year 1 (approx.)
AED 176,000
Total Interest over Loan Life
AED 2,567,446
Total Property Cost (price + interest + fees)
AED 8,468,036
Similar Listings
Like this property? Save it or share it!
or share to
