AED 4,846,731
Dubai Creek Harbour, Address Harbour Point
2 beds
2 baths
1,087 sqft
1/1
Viewit
Verified
Verified
Dubai Creek Harbour, Dubai Creek Residences
Huge Duplex 3 Bed Podium Villa Sea and Lake View
AED 5,500,000
Apartment for Sale | Dubai Creek Residences | Dubai Creek Harbour, Dubai
I M J Real Estate Brokers is excited to offer this incredible Duplex 3 Bedroom Podium Villa with Sea and Lake Views at Dubai Creek Residences North Tower 1.
Apartment
3 Bedrooms
5 Bathrooms
3,239 Sq FtProperty Location
Distance to Dubai Metro
Creek Metro Station
Straight-line distance from this property
1.4 km
Travel Time from Dubai Creek Residences, Dubai Creek Harbour
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 1,698
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 72,058
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,698
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
