AED 3,950,000
Dubailand, Haven By Aldar
4 beds
5 baths
3,110 sqft
1/1
Dubailand, Damac Islands
DAMAC Islands NEW Launch - 4-5BR Townhouses & 6-7BR Villas in Dubai's Island Community
AED 2,251,000
Townhouse for Sale | Damac Islands | Dubailand, Dubai
DAMAC Islands is a residential complex that spans 45 million sq.ft. It is divided into six Island-inspired communities built around gorgeous man-made lagoons. Each cluster has its own theme, which is indicative of its amenities.
Townhouse
4 Bedrooms
3 Bathrooms
2,208 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
13.4 km
Travel Time from Damac Islands, Dubailand
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
AED9,308per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,019
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 90,040 · Agency Commission: AED 47,271 · 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 169,911
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 49,376
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,019
Price / sq ft
AED 169,911
Total Acquisition
Monthly EMI
AED 9,505
Annual Mortgage Payment
AED 114,063
Interest — Year 1 (approx.)
AED 72,032
Total Interest over Loan Life
AED 1,050,786
Total Property Cost (price + interest + fees)
AED 3,471,697
Similar Listings
Like this property? Save it or share it!
or share to
