AED 185,000PER YEAR
Mohammad Bin Rashid City, District 7
3 beds
4 baths
1,474 sqft
1/1
Viewit
Verified
Verified
Mohammad Bin Rashid City, District One West
Near Lagoon | Payment Plan | Multiple options
AED 16,000,000
Apartment for Sale | District One West | Mohammad Bin Rashid City, Dubai
Sherwoods International Property is pleased to offer you, Luxury 5BR Villa for resale in crystal lagoon community located at Mohammed Bin Rashid Al Maktoum City, District One West by Meydan.
Apartment
5 Bedrooms
6 Bathrooms
6,827 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
1101.1 km
Travel Time from District One West, Mohammad Bin Rashid City
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
AED66,158per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,344
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 640,000 · Agency Commission: AED 336,000 · 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 1,146,090
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 150,994
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,344
Price / sq ft
AED 1,146,090
Total Acquisition
Monthly EMI
AED 67,563
Annual Mortgage Payment
AED 810,757
Interest — Year 1 (approx.)
AED 512,000
Total Interest over Loan Life
AED 7,468,935
Total Property Cost (price + interest + fees)
AED 24,615,025
Similar Listings
Like this property? Save it or share it!
or share to
