1 Bedroom Apartment for Sale in Collective Tower 1, Dubai Hills Estate
Home›Dubai›Dubai Hills Estate

1 Bedroom Apartment for Sale in Collective Tower 1, Dubai Hills Estate

Dubai Hills | Community View | Good ROI | Fully Furnished
AED 1,400,000
Apartment for Sale | Collective Tower 1 | Dubai Hills Estate, Dubai

18Bricks Real Estate is delighted to present to you the Premium one bedrooms Townhouse situated in Collective Tower 1, Dubai hills Estate.

ApartmentApartment
Bedroom1 Bedrooms
Bathroom1 Bathrooms
Area487 Sq Ft

Property Location

Distance to Dubai Metro
Equiti Metro Station
Straight-line distance from this property
4.7 km
Travel Time from Collective Tower 1, Dubai Hills Estate

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
AED5,789per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,875
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 56,000 · Agency Commission: AED 29,400 · 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 109,490
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 11,514
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,875
Price / sq ft
AED 109,490
Total Acquisition
Monthly EMI
AED 5,912
Annual Mortgage Payment
AED 70,941
Interest — Year 1 (approx.)
AED 44,800
Total Interest over Loan Life
AED 653,532
Total Property Cost (price + interest + fees)
AED 2,163,022

Similar Listings

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