AED 3,419,832
Sobha Hartland 2, 310 Riverside Crescent
2 beds
3 baths
1,425 sqft
1/1
Viewit
Verified
Verified
Sobha Hartland 2, 310 Riverside Crescent
Sobha Hartland 2 | Luxury Interiors | Video
AED 3,500,000
Apartment for Sale | 310 Riverside Crescent | Sobha Hartland 2, Dubai
True Idealist Real Estate presents 310 Riverside Crescent, one of Sobha Realty's most iconic residential towers within Sobha Hartland 2, Mohammed Bin Rashid City, Dubai.
Apartment
2 Bedrooms
3 Bathrooms
1,467 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from 310 Riverside Crescent, Sobha Hartland 2
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
AED14,472per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,386
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 140,000 · Agency Commission: AED 73,500 · 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 258,590
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 33,074
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,386
Price / sq ft
AED 258,590
Total Acquisition
Monthly EMI
AED 14,779
Annual Mortgage Payment
AED 177,353
Interest — Year 1 (approx.)
AED 112,000
Total Interest over Loan Life
AED 1,633,829
Total Property Cost (price + interest + fees)
AED 5,392,419
Similar Listings
Like this property? Save it or share it!
or share to
