1/1

Jumeirah Heights, Al Nekhailat

LAKE VIEW | 3 BED WITH BALCONY | HIGH ROI | VIDEO
AED 4,900,000
Apartment for Sale | Al Nekhailat | Jumeirah Heights, Dubai

ERE Homes Real Estate proudly presents this 3-bedroom Apartment on Jumeirah Heights West Cluster-B for Sale, Offering unobstructed lake views, abundant natural light, and spacious open-plan living, this home is perfect for families and professionals seeking a tranquil yet connected lifestyle.

ApartmentApartment
Bedroom3 Bedrooms
Bathroom4 Bathrooms
Area2,370 Sq Ft

Property Location

Distance to Dubai Metro
DMCC Metro Station
Straight-line distance from this property
1.0 km
Travel Time from Al Nekhailat, Jumeirah Heights

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
AED20,261per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,068
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 196,000 · Agency Commission: AED 102,900 · 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 357,990
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 52,940
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,068
Price / sq ft
AED 357,990
Total Acquisition
Monthly EMI
AED 20,691
Annual Mortgage Payment
AED 248,294
Interest — Year 1 (approx.)
AED 156,800
Total Interest over Loan Life
AED 2,287,361
Total Property Cost (price + interest + fees)
AED 7,545,351

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail