1/1
Verified badge
Viewit
Verified

Dubai Marina, VIDA Residences Dubai Marina

HIGH FLOOR | FULL MARINA VIEW | VACANT
AED 5,600,000
Apartment for Sale | VIDA Residences Dubai Marina | Dubai Marina, Dubai

Experience serene urban living at its finest with this elegant 3-bedroom apartment in the heart of Dubai Marina. Nestled within the exclusive Vida Residences Dubai Marina, this stunning property represents the epitome of modern sophistication and luxurious living.

ApartmentApartment
Bedroom3 Bedrooms
Bathroom3 Bathrooms
Area1,655 Sq Ft

Property Location

Distance to Dubai Metro
DMCC Metro Station
Straight-line distance from this property
289 m
Travel Time from VIDA Residences Dubai Marina, 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
AED23,155per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,384
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 224,000 · Agency Commission: AED 117,600 · 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 407,690
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 37,210
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,384
Price / sq ft
AED 407,690
Total Acquisition
Monthly EMI
AED 23,647
Annual Mortgage Payment
AED 283,765
Interest — Year 1 (approx.)
AED 179,200
Total Interest over Loan Life
AED 2,614,127
Total Property Cost (price + interest + fees)
AED 8,621,817

Similar Listings

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