Off-Plan
Verified badge
Viewit
Verified
Home›Dubai›Nshama Town Square

1 Bedroom Apartment for Sale in Haya On The Park, Nshama Town Square

Modern 1 Bedroom | Nshama Townquare | Park Views
AED 850,000
Apartment for Sale | Haya On The Park | Nshama Town Square, Dubai

Discover the perfect blend of comfort and lifestyle in this charming 1-bedroom, 2-bathroom apartment located in the serene confines of Haya On The Park at Nshama Town Square. Spread across 680 square feet of thoughtfully designed space, this low-rise building residence promises a living experience that seamlessly balances modern convenience with tranquil community living.

ApartmentApartment
Bedroom1 Bedrooms
Bathroom2 Bathrooms
Area680 Sq Ft

Property Location

Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
13.0 km
Travel Time from Haya On The Park, Nshama Town Square

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
AED3,515per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,250
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 34,000 · Agency Commission: AED 17,850 · 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 70,440
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 15,760
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,250
Price / sq ft
AED 70,440
Total Acquisition
Monthly EMI
AED 3,589
Annual Mortgage Payment
AED 43,071
Interest — Year 1 (approx.)
AED 27,200
Total Interest over Loan Life
AED 396,787
Total Property Cost (price + interest + fees)
AED 1,317,227

Similar Listings

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