1/1
Home›Dubai›Downtown Jebel Ali

Downtown Jebel Ali, Suburbia

Modern 1BR | Suburbia Podium | Prime Investment | Video
AED 580,000
Apartment for Sale | Suburbia | Downtown Jebel Ali, Dubai

1-Bedroom Apartment for Sale | Suburbia Podium | Downtown Jebel Ali, Dubai

ApartmentApartment
Bedroom1 Bedrooms
Bathroom1 Bathrooms
Area714 Sq Ft

Property Location

Distance to Dubai Metro
UAE Exchange Metro Station
Straight-line distance from this property
934 m
Travel Time from Suburbia, Downtown Jebel Ali

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
AED2,398per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 812
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 23,200 · Agency Commission: AED 12,180 · 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 51,270
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 16,508
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 812
Price / sq ft
AED 51,270
Total Acquisition
Monthly EMI
AED 2,449
Annual Mortgage Payment
AED 29,390
Interest — Year 1 (approx.)
AED 18,560
Total Interest over Loan Life
AED 270,749
Total Property Cost (price + interest + fees)
AED 902,019

Similar Listings

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