AED 963,000
Jumeirah Village Circle, J-Haus Residences
Studio
1 baths
440 sqft
1/1
Viewit
Verified
Verified
Jumeirah Village Circle, PANTHEON ELYSEE
Highest floor | Chiller free | Biggest layout | Video
AED 1,120,000
Apartment for Sale | PANTHEON ELYSEE | Jumeirah Village Circle, Dubai
House 2 Home Real Estate is delighted to offer this Exquisite One Bedroom of 721 sq ft in Pantheon Elysee III low-rise building by Pantheon developers, residence is Ready to move in the center of JVC.
Apartment
Studio
1 Bathrooms
721 Sq FtProperty Location
Travel Time from PANTHEON ELYSEE, 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
AED4,631per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,553
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 44,800 · Agency Commission: AED 23,520 · 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 89,610
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 16,662
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,553
Price / sq ft
AED 89,610
Total Acquisition
Monthly EMI
AED 4,729
Annual Mortgage Payment
AED 56,753
Interest — Year 1 (approx.)
AED 35,840
Total Interest over Loan Life
AED 522,825
Total Property Cost (price + interest + fees)
AED 1,732,435
Similar Listings
Like this property? Save it or share it!
or share to
