1/1
Home›Dubai›Jumeirah Village Circle

Jumeirah Village Circle, Casa Grande

JVC | Vacant | Luxury Finishes | 9% ROI
AED 620,000
Apartment for Sale | Casa Grande | Jumeirah Village Circle, Dubai

Apartment for sale in Casa Grande, District 11

ApartmentApartment
BedroomStudio
Bathroom1 Bathrooms
Area398 Sq Ft

Property Location

Distance to Dubai Metro
Dubai Internet City Metro Station
Straight-line distance from this property
6.1 km
Travel Time from Casa Grande, 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
AED2,564per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,558
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 24,800 · Agency Commission: AED 13,020 · 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 54,110
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 9,556
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,558
Price / sq ft
AED 54,110
Total Acquisition
Monthly EMI
AED 2,618
Annual Mortgage Payment
AED 31,417
Interest — Year 1 (approx.)
AED 19,840
Total Interest over Loan Life
AED 289,421
Total Property Cost (price + interest + fees)
AED 963,531

Similar Listings

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