2 Bedroom Apartment for Sale in Xanadu Residence 2, Jumeirah Village Circle
Verified badge
Viewit
Verified
Home›Dubai›Jumeirah Village Circle

2 Bedroom Apartment for Sale in Xanadu Residence 2, Jumeirah Village Circle

JVC | Hard Wood Flooring | Spacious |Fitted Kitchen | Vacant
AED 1,250,000
Apartment for Sale | Xanadu Residence 2 | Jumeirah Village Circle, Dubai

Apartment for sale in Jumeirah Village Circle

ApartmentApartment
Bedroom2 Bedrooms
Bathroom3 Bathrooms
Area1,239 Sq Ft

Property Location

Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
5.9 km
Travel Time from Xanadu Residence 2, Jumeirah Village Circle

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
AED5,169per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,009
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 50,000 · Agency Commission: AED 26,250 · 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 98,840
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 28,058
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,009
Price / sq ft
AED 98,840
Total Acquisition
Monthly EMI
AED 5,278
Annual Mortgage Payment
AED 63,340
Interest — Year 1 (approx.)
AED 40,000
Total Interest over Loan Life
AED 583,511
Total Property Cost (price + interest + fees)
AED 1,932,351

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail