AED 90,000PER YEAR
Emaar South, Urbana
2 beds
3 baths
1,744 sqft
1/1
Viewit
Verified
Verified
Emaar South, Expo Golf Villas
Vacant | Single Row |Emaar South | 3Bdr + Maid
AED 2,400,000
Townhouse for Sale | Expo Golf Villas | Emaar South, Dubai
Apex Capital Real Estate is thrilled to present to you this amazing 3-bedroom villa in Parkside 2, Emaar South.
Townhouse
3 Bedrooms
4 Bathrooms
1,506 Sq FtProperty Location
Travel Time from Expo Golf Villas, Emaar South
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
AED9,924per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,594
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 96,000 · Agency Commission: AED 50,400 · 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 180,490
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 33,932
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,594
Price / sq ft
AED 180,490
Total Acquisition
Monthly EMI
AED 10,134
Annual Mortgage Payment
AED 121,614
Interest — Year 1 (approx.)
AED 76,800
Total Interest over Loan Life
AED 1,120,340
Total Property Cost (price + interest + fees)
AED 3,700,830
Similar Listings
Like this property? Save it or share it!
or share to
