AED 59,000PER YEAR
Dubai Silicon Oasis, Silicon Gates
Studio
1 baths
648 sqft
Dubai Silicon Oasis, Oasis 1 By Danube
Oasiz 1 by Danube | Dubai Silicon Oasis | Video
AED 1,650,000
Apartment for Sale | Oasis 1 By Danube | Dubai Silicon Oasis, Dubai
True Idealist Real Estate presents this high-floor 2-bedroom apartment in Oasiz 1 by Danube, Dubai Silicon Oasis — a compelling investor opportunity and a well-specified family home in one of Dubai's most self-contained smart city communities.
Apartment
2 Bedrooms
2 Bathrooms
829 Sq FtProperty Location
Distance to Dubai Metro
Centrepoint Metro Station
Straight-line distance from this property
11.8 km
Travel Time from Oasis 1 By Danube, Dubai Silicon Oasis
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
AED6,823per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,990
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 66,000 · Agency Commission: AED 34,650 · 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 127,240
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 19,038
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,990
Price / sq ft
AED 127,240
Total Acquisition
Monthly EMI
AED 6,967
Annual Mortgage Payment
AED 83,609
Interest — Year 1 (approx.)
AED 52,800
Total Interest over Loan Life
AED 770,234
Total Property Cost (price + interest + fees)
AED 2,547,474
Similar Listings
Like this property? Save it or share it!
or share to
