AED 2,400,000PER YEAR
Dubai Islands, Bay Residences
1 beds
2 baths
1,156 sqft
Dubai Islands, Casagrand Hermina
Dubai Islands | Casagrand Hermina | Sea Views | Video
AED 3,200,000
Apartment for Sale | Casagrand Hermina | Dubai Islands, Dubai
Idealist Real Estate presents Casagrand Hermina, a premium waterfront residential development by Casagrand Developers on Dubai Islands, Deira, Dubai. The project is valued at AED 420 million and marking the international debut of one of India's largest residential developers, with over 55,000 homes delivered across two decades.
Apartment
2 Bedrooms
3 Bathrooms
1,235 Sq FtProperty Location
Distance to Dubai Metro
Salah Al Din Metro Station
Straight-line distance from this property
2.8 km
Travel Time from Casagrand Hermina , Dubai Islands
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
AED13,232per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,591
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 128,000 · Agency Commission: AED 67,200 · 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 237,290
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 27,970
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,591
Price / sq ft
AED 237,290
Total Acquisition
Monthly EMI
AED 13,513
Annual Mortgage Payment
AED 162,151
Interest — Year 1 (approx.)
AED 102,400
Total Interest over Loan Life
AED 1,493,787
Total Property Cost (price + interest + fees)
AED 4,931,077
Similar Listings
Like this property? Save it or share it!
or share to
