This listing is no longer available. See similar properties for sale.
3 Bedroom Apartment for Sale in District One, Mohammad Bin Rashid City
Verified badge
Viewit
Verified
Home›Dubai›Mohammad Bin Rashid City

3 Bedroom Apartment for Sale in District One, Mohammad Bin Rashid City

District One| 3 Bedroom |Burj View
AED 4,630,000
Apartment for Sale | District One | Mohammad Bin Rashid City, Dubai

RealCo Capital is offering you spacious 3 bedroom in District One, MBR City. Crystal Lagoon and Burj View. -3 bedroom +maid -5 bathroom -laundry

ApartmentApartment
Bedroom3 Bedrooms
Bathroom5 Bathrooms
Area1,763 Sq Ft

Property Location

Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
969 m
Travel Time from District One, Mohammad Bin Rashid City

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
AED19,144per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,626
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 185,200 · Agency Commission: AED 97,230 · 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 338,820
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 39,586
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,626
Price / sq ft
AED 338,820
Total Acquisition
Monthly EMI
AED 19,551
Annual Mortgage Payment
AED 234,613
Interest — Year 1 (approx.)
AED 148,160
Total Interest over Loan Life
AED 2,161,323
Total Property Cost (price + interest + fees)
AED 7,130,143

Similar Listings

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