1/1
Verified badge
Viewit
Verified
Home›Dubai›Dubai South

Dubai South, The Pulse

End Unit | Ready for Occupancy | Semi-Detached
AED 5,580,000
Villa for Sale | The Pulse | Dubai South, Dubai

The Pulse Beachfront 2, The Pulse, Residential District, Dubai South

ApartmentVilla
Bedroom5 Bedrooms
Bathroom6 Bathrooms
Area4,203 Sq Ft

Property Location

Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
8.1 km
Travel Time from The Pulse, Dubai 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
AED23,072per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,328
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 223,200 · Agency Commission: AED 117,180 · 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 406,270
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 93,266
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,328
Price / sq ft
AED 406,270
Total Acquisition
Monthly EMI
AED 23,563
Annual Mortgage Payment
AED 282,752
Interest — Year 1 (approx.)
AED 178,560
Total Interest over Loan Life
AED 2,604,791
Total Property Cost (price + interest + fees)
AED 8,591,061

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail