AED 1,100,000
JLT, Goldcrest Executive
1 beds
1 baths
770 sqft
1/1
Viewit
Verified
Verified
Nad Al Sheba, Nad Al Sheba 1
Prime Location | Investor Deal | One by Nine Development
AED 1,048,000
Apartment for Sale | Nad Al Sheba 1 | Nad Al Sheba, Dubai
One by Nine Developments introduces a premium residential offering with modern studios, 1 & 2-bedroom apartments in Nad Al Sheba, Dubai. Nestled in this central Dubai location, residents can enjoy a lifestyle surrounded by all essential amenities. The peaceful community provides excellent connectivity via Ras Al Khor Road and Al Ain Dubai Road, ensuring easy access to key destinations. For sports lovers, Meydan, home to the prestigious Dubai World Cup, offers proximity to the Meydan Racecourse and Meydan Golf, making this development a perfect blend of urban excitement and leisure.
Apartment
1 Bedrooms
1 Bathrooms
563 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
8.0 km
Travel Time from Nad Al Sheba 1, Nad Al Sheba
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
AED4,333per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,861
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 41,920 · Agency Commission: AED 22,008 · 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 84,498
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 13,186
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,861
Price / sq ft
AED 84,498
Total Acquisition
Monthly EMI
AED 4,425
Annual Mortgage Payment
AED 53,105
Interest — Year 1 (approx.)
AED 33,536
Total Interest over Loan Life
AED 489,215
Total Property Cost (price + interest + fees)
AED 1,621,713
Similar Listings
Like this property? Save it or share it!
or share to
