1 Bedroom Apartment for Sale in Goldcrest Executive , JLT
Investor Deal | Near Metro | High Floor | Video
AED 1,100,000
Apartment for Sale | Goldcrest Executive | JLT, Dubai
Apartment for sale in Goldcrest Executive, JLT Cluster C
Apartment
1 Bedrooms
1 Bathrooms
770 Sq FtProperty Location
Distance to Dubai Metro
DMCC Metro Station
Straight-line distance from this property
250 m
Travel Time from Goldcrest Executive , JLT
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
AED4,548per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,429
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 44,000 · Agency Commission: AED 23,100 · 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 88,190
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 17,740
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,429
Price / sq ft
AED 88,190
Total Acquisition
Monthly EMI
AED 4,645
Annual Mortgage Payment
AED 55,740
Interest — Year 1 (approx.)
AED 35,200
Total Interest over Loan Life
AED 513,489
Total Property Cost (price + interest + fees)
AED 1,701,679
Similar Listings
1 Bed Apartment for Rent in JLT
JLT, Goldcrest Executive 
1 beds
1 baths
769 sqft
Viewit
Verified
Verified
00:41
AED 79,999PER YEAR
JLT, Goldcrest Executive 1 beds1 baths769 sqft1 Bed Apartment for Rent in JLTJLT, Goldcrest Executive 1 beds1 baths769 sqft
00:25
AED 79,999PER YEAR
JLT, Goldcrest Executive 1 beds1 baths769 sqftStudio Apartment for Rent in JLTJLT, Goldcrest Executive Studio1 baths407 sqft
01:10
AED 65,000PER YEAR
JLT, Goldcrest Executive Studio1 baths407 sqftLike this property? Save it or share it!
or share to
