AED 465,000
International City Phase 2, Silver Park Residency
Studio
1 baths
465 sqft
1/1
Viewit
Verified
Verified
International City Phase 2, Silver Park Residency
International City 2 | New Building | 50/50 payment plan | Studio
AED 465,000
Apartment for Sale | Silver Park Residency | International City Phase 2, Dubai
Discover serene city living at Silver Park Residency in the heart of International City Phase 2, an enclave where comfort meets convenience. This inviting studio apartment offers the perfect canvas for your minimalist lifestyle—compact yet chic, urban yet tranquil.
Apartment
Studio
1 Bathrooms
465 Sq FtProperty Location
Distance to Dubai Metro
Centrepoint Metro Station
Straight-line distance from this property
8.7 km
Travel Time from Silver Park Residency, International City Phase 2
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
AED1,923per 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 18,600 · Agency Commission: AED 9,765 · 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 43,105
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 11,030
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,000
Price / sq ft
AED 43,105
Total Acquisition
Monthly EMI
AED 1,964
Annual Mortgage Payment
AED 23,563
Interest — Year 1 (approx.)
AED 14,880
Total Interest over Loan Life
AED 217,066
Total Property Cost (price + interest + fees)
AED 725,171
Similar Listings
Like this property? Save it or share it!
or share to
