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
Silver Park Residency | New Building | 50/50 payment plan | Studio
AED 465,000
Apartment for Sale | Silver Park Residency | International City Phase 2, Dubai
Silver Park Residency project is being developed by Manjothi Real Estate Development in International City Phase 2. It is a G+7 storey building with 78 luxury apartments. The building will have a swimming pool gym and a 247 security and modern fittings and finishes.
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
