1/1
Verified badge
Viewit
Verified

Dubai Sports City, Fairway Residences

Golf Course View | Furnished | Smart Home | Ready Q3 2026
AED 1,380,000
Apartment for Sale | Fairway Residences | Dubai Sports City, Dubai

Realco is proud to present Fairways Residences, an off-plan 14-storey gem nestled in the vibrant Dubai Sports City, set for completion by Q3 2026. Each apartment offers spectacular golf course views, ensuring a serene living experience.

ApartmentApartment
Bedroom2 Bedrooms
Bathroom3 Bathrooms
Area1,380 Sq Ft

Property Location

Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
6.0 km
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
AED5,706per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,000
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 55,200 ยท Agency Commission: AED 28,980 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 108,070
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 31,160
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,000
Price / sq ft
AED 108,070
Total Acquisition
Monthly EMI
AED 5,827
Annual Mortgage Payment
AED 69,928
Interest โ€” Year 1 (approx.)
AED 44,160
Total Interest over Loan Life
AED 644,196
Total Property Cost (price + interest + fees)
AED 2,132,266

Similar Listings

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