3 Bed Apartment for Sale in Al Furjan
AED 1,950,000
Al Furjan, Equiti Residence
3 beds
3 baths
1,573 sqft
Off-Plan
Viewit
Verified
Verified
1 Bedroom Apartment for Sale in Conventry Gardens Phase 2, Dubai Land Residence Complex
Coventry Gardens 2 | Dubailand | Off-Plan | Video
AED 1,000,000
Apartment for Sale | Conventry Gardens Phase 2 | Dubai Land Residence Complex, Dubai
1-Bedroom + Study Apartment for Sale | Coventry Gardens Phase 2 | Dubailand, Dubai
Apartment
1 Bedrooms
2 Bathrooms
769 Sq FtProperty Location
Distance to Dubai Metro
Mall of the Emirates Metro Station
Straight-line distance from this property
7.1 km
Travel Time from Conventry Gardens Phase 2, Dubai Land Residence Complex
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
AED4,135per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,300
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 40,000 · Agency Commission: AED 21,000 · 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 81,090
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 17,718
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,300
Price / sq ft
AED 81,090
Total Acquisition
Monthly EMI
AED 4,223
Annual Mortgage Payment
AED 50,672
Interest — Year 1 (approx.)
AED 32,000
Total Interest over Loan Life
AED 466,808
Total Property Cost (price + interest + fees)
AED 1,547,898
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 CityDubai 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
