AED 14,000,000
Jumeirah Beach Residence (JBR), FIVE Luxe
3 beds
4 baths
3,223 sqft
1/1
Viewit
Verified
Verified
Jumeirah Beach Residence (JBR), Murjan
Fully Furnished | 3BR+Maid | Best Layout | Vacant
AED 3,500,000
Apartment for Sale | Murjan | Jumeirah Beach Residence (JBR), Dubai
Apex Capital Real Estate is proud to offer to you this luxurious 3-bedroom apartment that's up for grabs in Murjan 3, Jumeirah Beach Residence (JBR), Dubai.
Apartment
3 Bedrooms
4 Bathrooms
2,170 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
840 m
Travel Time from Murjan, Jumeirah Beach Residence (JBR)
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
AED14,472per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,613
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 140,000 · Agency Commission: AED 73,500 · 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 258,590
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 48,540
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,613
Price / sq ft
AED 258,590
Total Acquisition
Monthly EMI
AED 14,779
Annual Mortgage Payment
AED 177,353
Interest — Year 1 (approx.)
AED 112,000
Total Interest over Loan Life
AED 1,633,829
Total Property Cost (price + interest + fees)
AED 5,392,419
Similar Listings
Like this property? Save it or share it!
or share to
