Studio Apartment for Rent in Dubai Marina
AED 60,000PER YEAR
Dubai Marina, BAY CENTRAL 2
Studio
1 baths
446 sqft
Viewit
Verified
Verified
1 Bedroom Apartment for Sale in Elite Residence, Dubai Marina
Partial Sea View | Large 1 bed | Investor Deal
AED 1,400,000
Apartment for Sale | Elite Residence | Dubai Marina, Dubai
Sherwoods International Properties is thrilled to unveil a stunning one-bedroom apartment in the iconic Elite Residence, the fifth tallest tower in Dubai and one of the tallest residential towers in the world, situated in the heart of the luxurious Dubai Marina.
Apartment
1 Bedrooms
2 Bathrooms
960 Sq FtProperty Location
Distance to Dubai Metro
Al Khail Metro Station
Straight-line distance from this property
1.0 km
Travel Time from Elite Residence, Dubai Marina
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 1,458
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 21,920
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,458
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
1 Bed Apartment for Rent in Dubai MarinaDubai Marina, 5242 Towers
1 beds
1 baths
687 sqft
00:15
AED 124,900PER YEAR
Dubai Marina, 5242 Towers1 beds1 baths687 sqft2 Bed Apartment for Sale in Dubai MarinaDubai Marina, Elite Residence2 beds3 baths1,329 sqft
01:21
AED 1,850,000
Dubai Marina, Elite Residence2 beds3 baths1,329 sqft2 Bed Apartment for Rent in Dubai MarinaDubai Marina, Yatch Bay2 beds3 baths1,168 sqft
00:53
AED 140,000PER YEAR
Dubai Marina, Yatch Bay2 beds3 baths1,168 sqftStudio Apartment for Rent in Dubai MarinaDubai Marina, Dubai MarinaMallStudio1 baths545 sqft
Viewit
Verified
Verified
00:58
AED 119,990PER YEAR
Dubai Marina, Dubai MarinaMallStudio1 baths545 sqftLike this property? Save it or share it!
or share to
