AED 60,000PER YEAR
Dubai Marina, BAY CENTRAL 2
Studio
1 baths
446 sqft
1/1
Viewit
Verified
Verified
Dubai Marina, Elite Residence
Large 2 Bed | Partial Sea Views | Great Location
AED 2,050,000
Apartment for Sale | Elite Residence | Dubai Marina, Dubai
This 2 bedroom apartment is situated in one of the tallest towers in Dubai Marina, Elite Residence which is a 91 storey residential tower with a height of 381 meters. It is has a large living room, 2 bedrooms with ensuite bathrooms and a large balcony with partial views of the ocean. There is an open kitchen which is fully equipped with all the white goods you require.
Apartment
2 Bedrooms
3 Bathrooms
1,328 Sq FtProperty Location
Distance to Dubai Metro
Al Khail Metro Station
Straight-line distance from this property
1.0 km
Travel Time from Elite 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
AED8,476per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,544
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 82,000 · Agency Commission: AED 43,050 · 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 155,640
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 30,016
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,544
Price / sq ft
AED 155,640
Total Acquisition
Monthly EMI
AED 8,657
Annual Mortgage Payment
AED 103,878
Interest — Year 1 (approx.)
AED 65,600
Total Interest over Loan Life
AED 956,957
Total Property Cost (price + interest + fees)
AED 3,162,597
Similar Listings
Like this property? Save it or share it!
or share to
