AED 3,950,000
Dubailand, Haven By Aldar
4 beds
5 baths
3,110 sqft
1/1
Dubailand, Dubailand Residential Complex
Cove Edition II By Imtiaz | Full Furinished Studio | Dubailand | DLRC
AED 600,000
Apartment for Sale | Dubailand Residential Complex | Dubailand, Dubai
Discover the perfect urban haven in the heart of Dubailand, where minimalist design meets functionality. Nestled in the sought-after Dubailand Residential Complex, this inviting studio apartment offers an ideal blend of comfort and convenience, now available for sale at an attractive price of AED 600,000.
Apartment
Studio
1 Bathrooms
450 Sq FtProperty Location
Distance to Dubai Metro
Creek Metro Station
Straight-line distance from this property
14.7 km
Travel Time from Dubailand Residential Complex, Dubailand
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
AED2,481per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,333
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 24,000 · Agency Commission: AED 12,600 · 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 52,690
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 10,700
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,333
Price / sq ft
AED 52,690
Total Acquisition
Monthly EMI
AED 2,534
Annual Mortgage Payment
AED 30,403
Interest — Year 1 (approx.)
AED 19,200
Total Interest over Loan Life
AED 280,085
Total Property Cost (price + interest + fees)
AED 932,775
Similar Listings
Like this property? Save it or share it!
or share to
