AED 1,100,000
Dubai Sports City, Giovanni Boutique Suites
2 beds
2 baths
1,248 sqft
Dubai Sports City, Bloomingdale Villas
Vacant | Best Priced | Amazing Value | Video
AED 3,995,000
Townhouse for Sale | Bloomingdale Villas | Dubai Sports City, Dubai
Townhouse for sale in Bloomingdale, Dubai Sports City
Townhouse
4 Bedrooms
5 Bathrooms
2,147 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
4.9 km
Travel Time from Bloomingdale Villas, Dubai Sports City
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
AED16,519per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,861
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 159,800 · Agency Commission: AED 83,895 · 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 293,735
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 48,034
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,861
Price / sq ft
AED 293,735
Total Acquisition
Monthly EMI
AED 16,870
Annual Mortgage Payment
AED 202,436
Interest — Year 1 (approx.)
AED 127,840
Total Interest over Loan Life
AED 1,864,900
Total Property Cost (price + interest + fees)
AED 6,153,635
Similar Listings
Like this property? Save it or share it!
or share to
