AED 1,219,555
Jumeirah Village Circle, Veda By Aum One
1 beds
2 baths
769 sqft
1/1
Viewit
Verified
Verified
Jumeirah Village Circle, District 15
The Fifth Project | Studios, 1BR, 2BR | JVC, Al Khail Road
AED 545,961
Apartment for Sale | District 15 | Jumeirah Village Circle, Dubai
- Studio - Average size 328.30 - 417.21 sq. ft. starting at AED 545,961
Apartment
1 Bedrooms
1 Bathrooms
400 Sq FtProperty Location
Distance to Dubai Metro
Al Rashid Stadium Metro Station
Straight-line distance from this property
7.1 km
Travel Time from District 15, 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
AED2,257per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,365
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 21,838 · Agency Commission: AED 11,465 · 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 48,853
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 9,600
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,365
Price / sq ft
AED 48,853
Total Acquisition
Monthly EMI
AED 2,305
Annual Mortgage Payment
AED 27,665
Interest — Year 1 (approx.)
AED 17,471
Total Interest over Loan Life
AED 254,859
Total Property Cost (price + interest + fees)
AED 849,673
Similar Listings
Like this property? Save it or share it!
or share to
