AED 963,000
Jumeirah Village Circle, J-Haus Residences
Studio
1 baths
440 sqft
1/1
Jumeirah Village Circle, Waref residences by sido development
Almost Ready | 30 / 70 Payment Plan | Smart home
AED 1,118,000
Apartment for Sale | Waref residences by sido development | Jumeirah Village Circle, Dubai
Discover a new standard of living at Waref Residences, featuring 218 smart home units designed with precision, elegance, and innovation. Every element has been curated to offer the perfect blend of comfort, convenience, and technology-driven living.
Apartment
1 Bedrooms
2 Bathrooms
860 Sq FtProperty Location
Travel Time from Waref residences by sido development, 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
AED4,623per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,300
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 44,720 · Agency Commission: AED 23,478 · 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 89,468
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 19,720
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,300
Price / sq ft
AED 89,468
Total Acquisition
Monthly EMI
AED 4,721
Annual Mortgage Payment
AED 56,652
Interest — Year 1 (approx.)
AED 35,776
Total Interest over Loan Life
AED 521,892
Total Property Cost (price + interest + fees)
AED 1,729,360
Similar Listings
Like this property? Save it or share it!
or share to
