AED 380,000
Dubai Hills Estate, Sidra Villas
3 beds
4 baths
4,583 sqft
1/1
Dubai Hills Estate, Collective Tower 1
Dubai Hills | Community View | Good ROI | Fully Furnished
AED 1,400,000
Apartment for Sale | Collective Tower 1 | Dubai Hills Estate, Dubai
18Bricks Real Estate is delighted to present to you the Premium one bedrooms Townhouse situated in Collective Tower 1, Dubai hills Estate.
Apartment
1 Bedrooms
1 Bathrooms
487 Sq FtProperty Location
Distance to Dubai Metro
Equiti Metro Station
Straight-line distance from this property
4.7 km
Travel Time from Collective Tower 1, Dubai Hills Estate
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
AED5,789per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,875
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 56,000 · Agency Commission: AED 29,400 · 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 109,490
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 11,514
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,875
Price / sq ft
AED 109,490
Total Acquisition
Monthly EMI
AED 5,912
Annual Mortgage Payment
AED 70,941
Interest — Year 1 (approx.)
AED 44,800
Total Interest over Loan Life
AED 653,532
Total Property Cost (price + interest + fees)
AED 2,163,022
Similar Listings
Like this property? Save it or share it!
or share to
