1/1
Verified badge
Viewit
Verified

Dubai Marina, Marina Residence

Full Marina and Sea View | Unfurnished | VOT
AED 6,900,000
Apartment for Sale | Marina Residence | Dubai Marina, Dubai

We proudly offer this Unique High Floor 3-bedroom apartment that has a Large Balcony overlooking full panoramic views of Marina Skyline and Palm Jumeirah.

ApartmentApartment
Bedroom3 Bedrooms
Bathroom4 Bathrooms
Area2,093 Sq Ft

Property Location

Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Marina Residence , Dubai Marina

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
AED28,530per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,297
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 276,000 · Agency Commission: AED 144,900 · 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 499,990
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 46,846
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,297
Price / sq ft
AED 499,990
Total Acquisition
Monthly EMI
AED 29,137
Annual Mortgage Payment
AED 349,639
Interest — Year 1 (approx.)
AED 220,800
Total Interest over Loan Life
AED 3,220,978
Total Property Cost (price + interest + fees)
AED 10,620,968

Similar Listings

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