AED 1,100,000
JLT, Goldcrest Executive
1 beds
1 baths
770 sqft
1/1
Remraam, Al Ramth 37
Vacant 2 Bed Apartment | Best Layout | Remraam
AED 1,050,000
Apartment for Sale | Al Ramth 37 | Remraam, Dubai
RealCO Capital proudly presents this vacant 2-bedroom apartment in Al Ramth 37, Remraam, offering one of the best layouts in the community. Priced competitively for a quick sale, this property is ideal for both end-users and investors seeking strong rental returns.
Apartment
2 Bedrooms
3 Bathrooms
1,008 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
9.5 km
Travel Time from Al Ramth 37, Remraam
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
AED4,342per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,042
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 42,000 · Agency Commission: AED 22,050 · 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 84,640
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 22,976
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,042
Price / sq ft
AED 84,640
Total Acquisition
Monthly EMI
AED 4,434
Annual Mortgage Payment
AED 53,206
Interest — Year 1 (approx.)
AED 33,600
Total Interest over Loan Life
AED 490,149
Total Property Cost (price + interest + fees)
AED 1,624,789
Similar Listings
Like this property? Save it or share it!
or share to
