AED 1,100,000
JLT, Goldcrest Executive
1 beds
1 baths
770 sqft
1/1
Viewit
Verified
Verified
JLT, Sobha Verde
Luxurious Homes | High Quality | With Payment Plan
AED 1,830,000
Apartment for Sale | Sobha Verde | JLT, Dubai
Property Details:
Apartment
1 Bedrooms
1 Bathrooms
780 Sq FtProperty Location
Travel Time from Sobha Verde, JLT
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
AED7,567per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,346
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 73,200 · Agency Commission: AED 38,430 · 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 140,020
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 17,960
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,346
Price / sq ft
AED 140,020
Total Acquisition
Monthly EMI
AED 7,728
Annual Mortgage Payment
AED 92,730
Interest — Year 1 (approx.)
AED 58,560
Total Interest over Loan Life
AED 854,259
Total Property Cost (price + interest + fees)
AED 2,824,279
Similar Listings
Like this property? Save it or share it!
or share to
