AED 61,999PER YEAR
Nshama Town Square, The Hamilton
1 beds
2 baths
635 sqft
1/1
Nshama Town Square, LIVA
Prime Location | Brand New l Facing Pool
AED 820,000
Apartment for Sale | LIVA | Nshama Town Square, Dubai
1-Bedroom Apartment for Sale in Liva, Town Square Dubai Discover modern living in this brand-new 1-bedroom apartment located in Liva, Town Square Dubai, developed by Nshama.
Apartment
1 Bedrooms
1 Bathrooms
480 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
5.6 km
Travel Time from LIVA, 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
AED3,391per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,708
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 32,800 · Agency Commission: AED 17,220 · 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 68,310
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 11,360
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,708
Price / sq ft
AED 68,310
Total Acquisition
Monthly EMI
AED 3,463
Annual Mortgage Payment
AED 41,551
Interest — Year 1 (approx.)
AED 26,240
Total Interest over Loan Life
AED 382,783
Total Property Cost (price + interest + fees)
AED 1,271,093
Similar Listings
Like this property? Save it or share it!
or share to
