1/1
Home›Dubai›Nshama Town Square

Nshama Town Square, Rawda Apartments

Townsquare | Well Maintained | Mid Floor | Spacious
AED 1,300,000
Apartment for Sale | Rawda Apartments | Nshama Town Square, Dubai

partment for sale in Rawda Apartments 2, Rawda Apartments

ApartmentApartment
Bedroom2 Bedrooms
Bathroom2 Bathrooms
Area989 Sq Ft

Property Location

Travel Time from Rawda Apartments, Nshama Town Square

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
AED5,375per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,314
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 52,000 · Agency Commission: AED 27,300 · 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 102,390
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 22,558
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,314
Price / sq ft
AED 102,390
Total Acquisition
Monthly EMI
AED 5,490
Annual Mortgage Payment
AED 65,874
Interest — Year 1 (approx.)
AED 41,600
Total Interest over Loan Life
AED 606,851
Total Property Cost (price + interest + fees)
AED 2,009,241

Similar Listings

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