AED 1,100,000
JLT, Goldcrest Executive
1 beds
1 baths
770 sqft
1/1
Viewit
Verified
Verified
International City, England Cluster
1 Bedroom For Sale | International City | High ROI
AED 360,000
Apartment for Sale | England Cluster | International City, Dubai
🏡1 Bedroom for Sale🏠
Apartment
1 Bedrooms
2 Bathrooms
720 Sq FtProperty Location
Distance to Dubai Metro
Centrepoint Metro Station
Straight-line distance from this property
6.5 km
Travel Time from England Cluster , International 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
AED1,489per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 500
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 14,400 · Agency Commission: AED 7,560 · 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 35,650
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 16,640
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 500
Price / sq ft
AED 35,650
Total Acquisition
Monthly EMI
AED 1,520
Annual Mortgage Payment
AED 18,242
Interest — Year 1 (approx.)
AED 11,520
Total Interest over Loan Life
AED 168,051
Total Property Cost (price + interest + fees)
AED 563,701
Similar Listings
Like this property? Save it or share it!
or share to
