1/1
Verified badge
Viewit
Verified

Dubai Sports City, Fairway Residences

Golf Course Views | Fully Furnished | Payment Plan
AED 635,000
Apartment for Sale | Fairway Residences | Dubai Sports City, Dubai

This off plan G + 1P + 14 project by the renowned developer PRESCOTT. This development is in the iconic Dubai sports city and is going to be complete in Q3 of 2026, and has a 6040 payment plan these apartments come fully furnished with all the amenities included, including a fully fitted kitchen with all the white goods.

ApartmentApartment
Bedroom1 Bedrooms
Bathroom2 Bathrooms
Area470 Sq Ft

Property Location

Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
397 m
Travel Time from Fairway Residences, Dubai Sports City

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
AED2,626per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,351
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 25,400 ยท Agency Commission: AED 13,335 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 55,175
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 11,140
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,351
Price / sq ft
AED 55,175
Total Acquisition
Monthly EMI
AED 2,681
Annual Mortgage Payment
AED 32,177
Interest โ€” Year 1 (approx.)
AED 20,320
Total Interest over Loan Life
AED 296,423
Total Property Cost (price + interest + fees)
AED 986,598

Similar Listings

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