Off-Plan
Viewit
Verified
Verified
1 Bedroom Apartment for Sale in Al Warsan 4, Al Warsan
International City Phase 2 | Mayflower Residences
AED 759,999
Apartment for Sale | Al Warsan 4 | Al Warsan, Dubai
Explore International City Phase 3: Dubai's Rising Residential Gem
Apartment
1 Bedrooms
2 Bathrooms
978 Sq FtProperty Location
Distance to Dubai Metro
Centrepoint Metro Station
Straight-line distance from this property
9.5 km
Travel Time from Al Warsan 4, Al Warsan
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
AED3,142per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 777
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 30,400 · Agency Commission: AED 15,960 · 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 64,050
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 22,316
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 777
Price / sq ft
AED 64,050
Total Acquisition
Monthly EMI
AED 3,209
Annual Mortgage Payment
AED 38,511
Interest — Year 1 (approx.)
AED 24,320
Total Interest over Loan Life
AED 354,774
Total Property Cost (price + interest + fees)
AED 1,178,823
Similar Listings
1 Bed Apartment for Rent in Al WarsanAl Warsan, Al Warsan 4
1 beds
2 baths
744 sqft
Viewit
Verified
Verified
00:51
AED 55,000PER YEAR
Al Warsan, Al Warsan 41 beds2 baths744 sqft1 Bed Apartment for Rent in Al WarsanAl Warsan, Al Warsan 41 beds2 baths1,123 sqft
Viewit
Verified
Verified
00:44
AED 75,000PER YEAR
Al Warsan, Al Warsan 41 beds2 baths1,123 sqft2 Bed Apartment for Rent in Al WarsanAl Warsan, Al Warsan 42 beds2 baths1,123 sqft
Viewit
Verified
Verified
00:40
AED 75,000PER YEAR
Al Warsan, Al Warsan 42 beds2 baths1,123 sqftLike this property? Save it or share it!
or share to
