AED 1,219,555
Jumeirah Village Circle, Veda By Aum One
1 beds
2 baths
769 sqft
Viewit
Verified
Verified
Jumeirah Village Circle, Avalon Tower
Spacious 1 Bedroom Apartment | 1% Monthly Payment Plan
AED 1,072,000
Apartment for Sale | Avalon Tower | Jumeirah Village Circle, Dubai
Brought to you by RealCo Capital, this elegant 1 Bedroom Apartment is located in Avant Garde Residences by Skyline in Jumeirah Village Circle.
Apartment
1 Bedrooms
2 Bathrooms
897 Sq FtProperty Location
Distance to Dubai Metro
Dubai Internet City Metro Station
Straight-line distance from this property
6.5 km
Travel Time from Avalon Tower, 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
AED4,433per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,195
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 42,880 · Agency Commission: AED 22,512 · 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 86,202
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 20,534
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,195
Price / sq ft
AED 86,202
Total Acquisition
Monthly EMI
AED 4,527
Annual Mortgage Payment
AED 54,321
Interest — Year 1 (approx.)
AED 34,304
Total Interest over Loan Life
AED 500,419
Total Property Cost (price + interest + fees)
AED 1,658,621
Similar Listings
Like this property? Save it or share it!
or share to
