Viewit
Verified
Verified
1 Bedroom Apartment for Sale in La Mer, Jumeirah
Sea View | New Apartment | Unfurnished
AED 2,300,000
Apartment for Sale | La Mer | Jumeirah, Dubai
Habita Dubai is happy to offer this beautiful apartment for rent in one of the best locations of Dubai.
Apartment
1 Bedrooms
2 Bathrooms
802 Sq FtProperty Location
Distance to Dubai Metro
Emirates Towers Metro Station
Straight-line distance from this property
2.7 km
Travel Time from La Mer, Jumeirah
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
AED9,510per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,868
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 92,000 · Agency Commission: AED 48,300 · 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 173,390
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 18,444
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,868
Price / sq ft
AED 173,390
Total Acquisition
Monthly EMI
AED 9,712
Annual Mortgage Payment
AED 116,546
Interest — Year 1 (approx.)
AED 73,600
Total Interest over Loan Life
AED 1,073,659
Total Property Cost (price + interest + fees)
AED 3,547,049
Similar Listings
Like this property? Save it or share it!
or share to
