AED 3,700,000
Umm Suqeim, Madinat Jumeirah Living
2 beds
2 baths
1,113 sqft
1/1
Viewit
Verified
Verified
Umm Suqeim, Madinat Jumeirah Living
2 BR | Apartment | Vacant | Jadeel 3 | 0% Commission
AED 3,700,000
Apartment for Sale | Madinat Jumeirah Living | Umm Suqeim, Dubai
2 BR | Apartment | Vacant | Jadeel 3 | 0% Commission
Apartment
2 Bedrooms
2 Bathrooms
1,113 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
1.6 km
Travel Time from Madinat Jumeirah Living, Umm Suqeim
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
AED15,299per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,324
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 148,000 · Agency Commission: AED 77,700 · 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 272,790
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 25,286
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,324
Price / sq ft
AED 272,790
Total Acquisition
Monthly EMI
AED 15,624
Annual Mortgage Payment
AED 187,488
Interest — Year 1 (approx.)
AED 118,400
Total Interest over Loan Life
AED 1,727,191
Total Property Cost (price + interest + fees)
AED 5,699,981
Similar Listings
Like this property? Save it or share it!
or share to
