AED 650,000PER YEAR
Dubai Sports City, Victory Heights (villas)
5 beds
6 baths
5,833 sqft
1/1
Dubai Sports City, Uniestate Sports Tower
Investor Deal | Higher Floor | Prime Location
AED 500,000
Apartment for Sale | Uniestate Sports Tower | Dubai Sports City, Dubai
Apartment for sale in UniEstate Sports Tower, Dubai Sports City
Apartment
Studio
1 Bathrooms
366 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
4.7 km
Travel Time from Uniestate Sports Tower, 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
AED2,067per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,366
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 20,000 · Agency Commission: AED 10,500 · 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 45,590
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 8,852
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,366
Price / sq ft
AED 45,590
Total Acquisition
Monthly EMI
AED 2,111
Annual Mortgage Payment
AED 25,336
Interest — Year 1 (approx.)
AED 16,000
Total Interest over Loan Life
AED 233,404
Total Property Cost (price + interest + fees)
AED 778,994
Similar Listings
Like this property? Save it or share it!
or share to
