AED 1,219,555
Jumeirah Village Circle, Veda By Aum One
1 beds
2 baths
769 sqft
Viewit
Verified
Verified
Jumeirah Village Circle, Emirates Garden 2
Vacant spacious 1 bedroom apartment JVC for sale
AED 800,000
Apartment for Sale | Emirates Garden 2 | Jumeirah Village Circle, Dubai
1 bedroom apartment located in Maple 2, Emirates Garden 2, nestled in the vibrant community of Jumeirah Village Circle. Well maintained and vacant
Apartment
1 Bedrooms
2 Bathrooms
1,010 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
962 m
Travel Time from Emirates Garden 2, Jumeirah Village Circle
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
AED3,308per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 792
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 32,000 · Agency Commission: AED 16,800 · 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 66,890
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 23,020
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 792
Price / sq ft
AED 66,890
Total Acquisition
Monthly EMI
AED 3,378
Annual Mortgage Payment
AED 40,538
Interest — Year 1 (approx.)
AED 25,600
Total Interest over Loan Life
AED 373,447
Total Property Cost (price + interest + fees)
AED 1,240,337
Similar Listings
Like this property? Save it or share it!
or share to
