Off-Plan
1 Bedroom Apartment for Sale in Waref residences by sido development, Jumeirah Village Circle
Homeโ€บDubaiโ€บJumeirah Village Circle

1 Bedroom Apartment for Sale in Waref residences by sido development, Jumeirah Village Circle

Almost Ready | 30 / 70 Payment Plan | Smart home
AED 1,118,000
Apartment for Sale | Waref residences by sido development | Jumeirah Village Circle, Dubai

Exclusive Smart Homes in the Heart of JVC

ApartmentApartment
Bedroom1 Bedrooms
Bathroom2 Bathrooms
Area860 Sq Ft

Property Location

Distance to Dubai Metro
Dubai Internet City Metro Station
Straight-line distance from this property
5.6 km
Travel Time from Waref residences by sido development, 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
AED4,623per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,300
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 44,720 ยท Agency Commission: AED 23,478 ยท DLD Admin: AED 580 ยท Trustee: AED 4,200 ยท Title Deed: AED 520 ยท NOC: AED 1,500 ยท Valuation: AED 3,000 ยท Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 89,468
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 19,720
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,300
Price / sq ft
AED 89,468
Total Acquisition
Monthly EMI
AED 4,721
Annual Mortgage Payment
AED 56,652
Interest โ€” Year 1 (approx.)
AED 35,776
Total Interest over Loan Life
AED 521,892
Total Property Cost (price + interest + fees)
AED 1,729,360

Similar Listings

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