3 Bed Apartment for Sale in Al Furjan
AED 1,950,000
Al Furjan, Equiti Residence
3 beds
3 baths
1,573 sqft
3 Bedroom Apartment for Sale in Al Sufouh 2, Al Sufouh
Huge 3 Bed | Sea Views | Spacious Layout | Multiple Options | Video
AED 3,700,000
Apartment for Sale | Al Sufouh 2 | Al Sufouh , Dubai
3-Bedroom Apartment for Sale | Dubai Jewel Tower | Dubai Media City, Al Sufouh 2
Apartment
3 Bedrooms
4 Bathrooms
2,261 Sq FtProperty Location
Distance to Dubai Metro
Dubai Internet City Metro Station
Straight-line distance from this property
233 m
Travel Time from Al Sufouh 2, Al Sufouh
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
AED15,299per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,636
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 148,000 · Agency Commission: AED 77,700 · 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 272,790
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 50,542
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,636
Price / sq ft
AED 272,790
Total Acquisition
Monthly EMI
AED 15,624
Annual Mortgage Payment
AED 187,488
Interest — Year 1 (approx.)
AED 118,400
Total Interest over Loan Life
AED 1,727,191
Total Property Cost (price + interest + fees)
AED 5,699,981
Similar Listings
2 Bed Apartment for Sale in Sobha HartlandSobha Hartland, Crest Grande
2 beds
3 baths
1,552 sqft
00:55
AED 2,650,000
Sobha Hartland, Crest Grande2 beds3 baths1,552 sqft1 Bed Apartment for Rent in Dubai Hills EstateDubai Hills Estate, Hills Park1 beds1 baths672 sqft
00:41
AED 90,000PER YEAR
Dubai Hills Estate, Hills Park1 beds1 baths672 sqftStudio Apartment for Rent in Downtown DubaiDowntown Dubai, Claren TowerStudio1 baths496 sqft
00:29
AED 69,000PER YEAR
Downtown Dubai, Claren TowerStudio1 baths496 sqftStudio Apartment for Rent in Dubai Studio City
Dubai Studio City, GlitzStudio1 baths574 sqft
Viewit
Verified
Verified
00:23
AED 50,000PER YEAR
Dubai Studio City, GlitzStudio1 baths574 sqftLike this property? Save it or share it!
or share to
