Wasl Gate, Gardenia Townhomes
3bdr + maid | Spacious | Vacant | Gardenia
AED 3,300,000
Townhouse for Sale | Gardenia Townhomes | Wasl Gate, Dubai
Large, spacious, and modern, this contemporary three bedroom townhouse is perfect for young families. Currently vacant with 3 bedrooms + a maids room.
Townhouse
3 Bedrooms
4 Bathrooms
2,683 Sq FtProperty Location
Distance to Dubai Metro

Insurance Market Metro Station
Straight-line distance from this property
966 m
Travel Time from Gardenia Townhomes, Wasl Gate
Calculate Your Mortgage Instantly!
You can own this property for as low as
AED13,645per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 1,230
Financing Type
2. One-Time Acquisition Costs
Agency Commission (incl. 5% VAT)
Bank Arrangement / Processing Fee
Conveyancing / Legal (optional)
DLD Transfer Fee: AED 132,000 · Agency Commission: AED 69,300 · 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 244,390
3. Annual Rental Income
Vacancy & Bad-Debt Allowance
4. Annual Operating Expenses
Landlord / Building Insurance
Mortgage Life + Property Insurance
Re-letting / Leasing Commission
Landlord-paid Utilities / Cooling
Total Operating ExpensesAED 59,826
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 244,390
Total Acquisition
Annual Mortgage Payment
AED 167,219
Interest — Year 1 (approx.)
AED 105,600
Total Interest over Loan Life
AED 1,540,468
Total Property Cost (price + interest + fees)
AED 5,084,858
Like this property? Save it or share it!
or share to