AED 450,000PER YEAR
Palm Jumeirah, Palma Residences
4 beds
5 baths
3,728 sqft
1/1
Palm Jumeirah, Marina Residences
Palm Jumeirah | Bright | Partial Seaview | Rented
AED 3,650,000
Apartment for Sale | Marina Residences | Palm Jumeirah, Dubai
Apartment for sale in Marina Residences 5, Marina Residences
Apartment
2 Bedrooms
3 Bathrooms
1,735 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
45.0 km
Travel Time from Marina Residences, Palm Jumeirah
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
AED15,092per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,104
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 146,000 · Agency Commission: AED 76,650 · 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 269,240
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 38,970
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,104
Price / sq ft
AED 269,240
Total Acquisition
Monthly EMI
AED 15,413
Annual Mortgage Payment
AED 184,954
Interest — Year 1 (approx.)
AED 116,800
Total Interest over Loan Life
AED 1,703,851
Total Property Cost (price + interest + fees)
AED 5,623,091
Similar Listings
Like this property? Save it or share it!
or share to
