1 Bedroom Apartment for Sale in Blue Wave, Dubailand

Stylish 1 Bed | Semi-Furnished | Rented till June

AED 900,000

Apartment for Sale | Blue Wave | Dubailand, Dubai

I M J Real Estate Brokers LLC is offering you this amazing - 1 Bedroom, Semi-Furnished Apartment at Blue Wave Tower by Tiger Group located in Al Ain -Dubai Road, Wadi Al Safa 5, Dubai, UAE.

Apartment

1 Bedrooms

2 Bathrooms

979 Sq Ft

Property Location

Distance to Dubai Metro

Creek Metro Station

Straight-line distance from this property

14.0 km

Travel Time from Blue Wave, Dubailand

Calculate Your Mortgage Instantly!

Property Value

AED

Down Payment

AED

Interest rate

Loan Duration

25 Years

You can own this property for as low as

AED3,721per month

ROI Calculator

Dubai Investment Analysis

1. Property & Purchase

Purchase Price

AED

Property Size

sq ft

Price per sq ft: AED 919

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 36,000 · Agency Commission: AED 18,900 · 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 73,990

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 22,338

5. Capital Growth

Expected Annual Price Appreciation

Your Returns

AED 919

Price / sq ft

AED 73,990

Total Acquisition

Monthly EMI

AED 3,800

Annual Mortgage Payment

AED 45,605

Interest — Year 1 (approx.)

AED 28,800

Total Interest over Loan Life

AED 420,128

Total Property Cost (price + interest + fees)

AED 1,394,118

Similar Listings

4 Bed Villa for Sale in Dubailand

00:19

AED 3,950,000

Dubailand, Haven By Aldar

4 beds

5 baths

3,110 sqft

4 Bed Townhouse for Sale in Dubailand

Viewit
Verified

01:13

AED 4,200,000

Dubailand, Cherrywoods

4 beds

5 baths

2,712 sqft

5 Bed Villa for Rent in Dubailand

Viewit
Verified

01:21

AED 250,000PER YEAR

Dubailand, California Village

5 beds

4 baths

3,500 sqft

1 Bed Apartment for Sale in Dubailand

Viewit
Verified

00:39

AED 1,150,000

Dubailand, Cove Boulevard

1 beds

2 baths

1,150 sqft

Studio Apartment for Sale in Dubailand

Viewit
Verified

00:16

AED 735,000

Dubailand, Cove Boulevard

Studio

1 baths

411 sqft

Like this property? Save it or share it!

or share to