AED 1,050,000
Wasl Gate, Hillside Residences
1 beds
2 baths
780 sqft
1/1
Wasl Gate, Gardenia Townhomes
Single Row | 4 Bed + Maid | Vacant on Transfer
AED 6,000,000
Villa for Sale | Gardenia Townhomes | Wasl Gate, Dubai
White Bricks Real Estate is proud to present this spacious 4-bedroom plus maid’s room townhome located in the desirable Gardenia Townhomes community at Wasl Gate.
Villa
4 Bedrooms
5 Bathrooms
3,375 Sq FtProperty Location
Distance to Dubai Metro
Energy Metro Station
Straight-line distance from this property
1.1 km
Travel Time from Gardenia Townhomes, Wasl Gate
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
AED24,809per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,778
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 240,000 · Agency Commission: AED 126,000 · 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 436,090
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 75,050
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,778
Price / sq ft
AED 436,090
Total Acquisition
Monthly EMI
AED 25,336
Annual Mortgage Payment
AED 304,034
Interest — Year 1 (approx.)
AED 192,000
Total Interest over Loan Life
AED 2,800,851
Total Property Cost (price + interest + fees)
AED 9,236,941
Similar Listings
Like this property? Save it or share it!
or share to
