AED 3,999,000
Jumeirah Village Circle, Luma Park Views
3 beds
3 baths
1,711 sqft
1/1
Jumeirah Village Circle, J-Haus Residences
10 Years Payment Plan | 40/60 Plan | 10Year Post | JVC | Video
AED 963,000
Apartment for Sale | J-Haus Residences | Jumeirah Village Circle, Dubai
True Idealist Real Estate presents this off-plan studio apartment in J-Haus Residences, a contemporary freehold development by Hirat Real Estate Development, situated in District 12 of Jumeirah Village Circle — one of Dubai's highest-demand residential communities for investors and end-users alike.
Apartment
Studio
1 Bathrooms
440 Sq FtProperty Location
Travel Time from J-Haus Residences, 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
AED3,982per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,189
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 38,520 · Agency Commission: AED 20,223 · 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 78,463
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 10,480
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,189
Price / sq ft
AED 78,463
Total Acquisition
Monthly EMI
AED 4,066
Annual Mortgage Payment
AED 48,797
Interest — Year 1 (approx.)
AED 30,816
Total Interest over Loan Life
AED 449,537
Total Property Cost (price + interest + fees)
AED 1,491,000
Similar Listings
Like this property? Save it or share it!
or share to
