2 Bed Apartment for Sale in Dubai Islands
AED 3,200,000
Dubai Islands, Casagrand Hermina
2 beds
3 baths
1,235 sqft
Off-Plan
Viewit
Verified
Verified
2 Bedroom Apartment for Sale in Natuzzi Harmony Residences, Dubai Islands
Smart Living | High Yield | 20% Down | Dubai Islands
AED 3,785,283
Apartment for Sale | Natuzzi Harmony Residences | Dubai Islands, Dubai
Property Details:
Apartment
2 Bedrooms
2 Bathrooms
1,260 Sq FtProperty Location
Distance to Dubai Metro
Gold Souq Metro Station
Straight-line distance from this property
1.6 km
Travel Time from Natuzzi Harmony Residences, Dubai Islands
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
AED15,652per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,004
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 151,411 · Agency Commission: AED 79,491 · 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 278,845
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 28,520
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,004
Price / sq ft
AED 278,845
Total Acquisition
Monthly EMI
AED 15,984
Annual Mortgage Payment
AED 191,809
Interest — Year 1 (approx.)
AED 121,129
Total Interest over Loan Life
AED 1,767,002
Total Property Cost (price + interest + fees)
AED 5,831,130
Similar Listings
1 Bed Apartment for Rent in Dubai IslandsDubai Islands, Bay Residences
1 beds
2 baths
1,156 sqft
00:58
AED 2,400,000PER YEAR
Dubai Islands, Bay Residences1 beds2 baths1,156 sqft2 Bed Apartment for Sale in Dubai IslandsDubai Islands, Arka Enclave Residences2 beds3 baths1,130 sqft
Viewit
Verified
Verified
00:28
AED 2,270,999
Dubai Islands, Arka Enclave Residences2 beds3 baths1,130 sqft1 Bed Apartment for Sale in Dubai IslandsDubai Islands, Zephyra Residences1 beds2 baths974 sqft
00:51
AED 1,800,000
Dubai Islands, Zephyra Residences1 beds2 baths974 sqftLike this property? Save it or share it!
or share to
