AED 60,000PER YEAR
Dubai Marina, BAY CENTRAL 2
Studio
1 baths
446 sqft
Viewit
Verified
Verified
Dubai Marina, TFG Marina Hotel
Modern studio hotel Millenium Place Dubai Marina
AED 1,175,000
Apartment for Sale | TFG Marina Hotel | Dubai Marina, Dubai
Modern and bright studio for sale in Millenium Place Barsha Heights with an average of 5-7% rental yield plus various other benefits.
Apartment
1 Bedrooms
1 Bathrooms
419 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
996 m
Travel Time from TFG Marina Hotel, 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
AED4,858per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,804
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 47,000 ยท Agency Commission: AED 24,675 ยท DLD Admin: AED 580 ยท Trustee: AED 4,200 ยท Title Deed: AED 520 ยท NOC: AED 1,500 ยท Valuation: AED 3,000 ยท Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 93,515
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 10,018
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,804
Price / sq ft
AED 93,515
Total Acquisition
Monthly EMI
AED 4,962
Annual Mortgage Payment
AED 59,540
Interest โ Year 1 (approx.)
AED 37,600
Total Interest over Loan Life
AED 548,500
Total Property Cost (price + interest + fees)
AED 1,817,015
Similar Listings
Like this property? Save it or share it!
or share to
