AED 72,000PER YEAR
The Greens, The Links
Studio
1 baths
426 sqft
Viewit
Verified
Verified
The Greens, Al Ghaf
Al Ghaf 3, Large 4 bed, Al Ghaf, The Greens, Dubai
AED 3,250,000
Apartment for Sale | Al Ghaf | The Greens, Dubai
• 4 Bedrooms • Study Room • 3 Bathrooms • 2,411 sq ft
Apartment
4 Bedrooms
4 Bathrooms
2,411 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
335 m
Travel Time from Al Ghaf, The Greens
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
AED13,438per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,348
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 130,000 · Agency Commission: AED 68,250 · 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 240,840
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 53,842
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,348
Price / sq ft
AED 240,840
Total Acquisition
Monthly EMI
AED 13,724
Annual Mortgage Payment
AED 164,685
Interest — Year 1 (approx.)
AED 104,000
Total Interest over Loan Life
AED 1,517,127
Total Property Cost (price + interest + fees)
AED 5,007,967
Similar Listings
Like this property? Save it or share it!
or share to
