AED 3,950,000
Dubailand, Haven By Aldar
4 beds
5 baths
3,110 sqft
1/1
Dubailand, Blue Wave
Stylish 1 Bed | Semi-Furnished | Rented till June
AED 900,000
Apartment for Sale | Blue Wave | Dubailand, Dubai
I M J Real Estate Brokers LLC is offering you this amazing - 1 Bedroom, Semi-Furnished Apartment at Blue Wave Tower by Tiger Group located in Al Ain -Dubai Road, Wadi Al Safa 5, Dubai, UAE.
Apartment
1 Bedrooms
2 Bathrooms
979 Sq FtProperty Location
Distance to Dubai Metro
Creek Metro Station
Straight-line distance from this property
14.0 km
Travel Time from Blue Wave, 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
AED3,721per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 919
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 36,000 · Agency Commission: AED 18,900 · 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 73,990
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 22,338
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 919
Price / sq ft
AED 73,990
Total Acquisition
Monthly EMI
AED 3,800
Annual Mortgage Payment
AED 45,605
Interest — Year 1 (approx.)
AED 28,800
Total Interest over Loan Life
AED 420,128
Total Property Cost (price + interest + fees)
AED 1,394,118
Similar Listings
Like this property? Save it or share it!
or share to
