AED 1,400,000
Jumeirah Beach Residence (JBR), Murjan
Studio
1 baths
719 sqft
1/1
Jumeirah Beach Residence (JBR), FIVE Luxe
Stunning 3 Bed in High Floor | Panoramic Views | Video
AED 14,000,000
Apartment for Sale | FIVE Luxe | Jumeirah Beach Residence (JBR), Dubai
3-Bedroom Apartment for Sale | FIVE Luxe | Jumeirah Beach Residence, Dubai
Apartment
3 Bedrooms
4 Bathrooms
3,223 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
1.1 km
Travel Time from FIVE Luxe, 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
AED57,888per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 4,344
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 560,000 · Agency Commission: AED 294,000 · 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 1,004,090
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 71,706
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 4,344
Price / sq ft
AED 1,004,090
Total Acquisition
Monthly EMI
AED 59,118
Annual Mortgage Payment
AED 709,413
Interest — Year 1 (approx.)
AED 448,000
Total Interest over Loan Life
AED 6,535,318
Total Property Cost (price + interest + fees)
AED 21,539,408
Similar Listings
Like this property? Save it or share it!
or share to
