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

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