Off-Plan
Viewit
Verified
Verified
2 Bedroom Apartment for Sale in The Haven, Majan
Multiple Units | No commission | Sobha Quality
AED 1,290,000
Apartment for Sale | The Haven | Majan, Dubai
Sherwoods International Properties is pleased to present multiple 2 beds units with Payment plan in The Haven Majan. Enjoy the lux green and Al Barrari views!
Apartment
2 Bedrooms
3 Bathrooms
1,099 Sq FtProperty Location
Distance to Dubai Metro
Al Safa Metro Station
Straight-line distance from this property
10.9 km
Travel Time from The Haven, Majan
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
AED5,334per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,174
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 51,600 · Agency Commission: AED 27,090 · 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 101,680
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 24,978
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,174
Price / sq ft
AED 101,680
Total Acquisition
Monthly EMI
AED 5,447
Annual Mortgage Payment
AED 65,367
Interest — Year 1 (approx.)
AED 41,280
Total Interest over Loan Life
AED 602,183
Total Property Cost (price + interest + fees)
AED 1,993,863
Similar Listings
1 Bed Apartment for Sale in MajanMajan, The Haven
1 beds
1 baths
568 sqft
Viewit
Verified
Verified
00:42
AED 649,999
Majan, The Haven1 beds1 baths568 sqftLike this property? Save it or share it!
or share to
