AED 230,000PER YEAR
DAMAC Hills 2, Paloverde
4 beds
4 baths
3,465 sqft
2/2
DAMAC Hills 2, Janusia
Investor Deal | 3 Bed Townhouse | Damac Hills 2 | Rented
AED 1,800,000
Townhouse for Sale | Janusia | DAMAC Hills 2, Dubai
Step into a harmonious blend of modernity and comfort with this exquisite townhouse nestled in the tranquil enclave of Janusia, DAMAC Hills 2. An idyllic haven for those seeking serenity intertwined with sophistication, this 3-bedroom sanctuary stands as a testament to contemporary living.
Townhouse
3 Bedrooms
5 Bathrooms
1,633 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
22.0 km
Travel Time from Janusia, DAMAC Hills 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
AED7,443per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,102
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 72,000 · Agency Commission: AED 37,800 · 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 137,890
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 36,726
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,102
Price / sq ft
AED 137,890
Total Acquisition
Monthly EMI
AED 7,601
Annual Mortgage Payment
AED 91,210
Interest — Year 1 (approx.)
AED 57,600
Total Interest over Loan Life
AED 840,255
Total Property Cost (price + interest + fees)
AED 2,778,145
Similar Listings
Like this property? Save it or share it!
or share to
