AED 45,000PER YEAR
Business Bay, Bayz by Danube
Studio
1 baths
407 sqft
1/1
Viewit
Verified
Verified
Business Bay, Sobha Sapphire
Business Bay | Combined Office | Fitted | Al Khail Road View
AED 4,412,560
Office for Sale | Sobha Sapphire | Business Bay, Dubai
IMJ Real Estate Brokers LLC would like to offer this combined, huge, partitioned, and fitted office at Sobha Sapphire Building in Business Bay Dubai, UAE.
Office
3 Bedrooms
2 Bathrooms
1,097 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
2.0 km
Travel Time from Sobha Sapphire, Business Bay
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
AED18,245per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 4,022
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 176,502 · Agency Commission: AED 92,664 · 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 323,382
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 24,934
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 4,022
Price / sq ft
AED 323,382
Total Acquisition
Monthly EMI
AED 18,633
Annual Mortgage Payment
AED 223,595
Interest — Year 1 (approx.)
AED 141,202
Total Interest over Loan Life
AED 2,059,820
Total Property Cost (price + interest + fees)
AED 6,795,762
Similar Listings
Like this property? Save it or share it!
or share to
