1 Bed Apartment for Rent in Nshama Town Square
AED 61,999PER YEAR
Nshama Town Square, The Hamilton
1 beds
2 baths
635 sqft
2 Bedroom Apartment for Sale in Rawda Apartments, Nshama Town Square
Townsquare | Well Maintained | Mid Floor | Spacious
AED 1,300,000
Apartment for Sale | Rawda Apartments | Nshama Town Square, Dubai
partment for sale in Rawda Apartments 2, Rawda Apartments
Apartment
2 Bedrooms
2 Bathrooms
989 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
13.0 km
Travel Time from Rawda Apartments, 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
AED5,375per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,314
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 52,000 · Agency Commission: AED 27,300 · 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 102,390
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 22,558
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,314
Price / sq ft
AED 102,390
Total Acquisition
Monthly EMI
AED 5,490
Annual Mortgage Payment
AED 65,874
Interest — Year 1 (approx.)
AED 41,600
Total Interest over Loan Life
AED 606,851
Total Property Cost (price + interest + fees)
AED 2,009,241
Similar Listings
3 Bed Townhouse for Rent in Nshama Town SquareNshama Town Square, Maha Townhouses
3 beds
4 baths
1,873 sqft
01:07
AED 169,999PER YEAR
Nshama Town Square, Maha Townhouses3 beds4 baths1,873 sqft1 Bed Apartment for Sale in Nshama Town SquareNshama Town Square, LIVA1 beds1 baths480 sqft
00:51
AED 60,000
Nshama Town Square, LIVA1 beds1 baths480 sqft3 Bed Townhouse for Sale in Nshama Town Square
Nshama Town Square, Maha Townhouses3 beds3 baths1,873 sqft
Viewit
Verified
Verified
01:08
AED 2,970,000
Nshama Town Square, Maha Townhouses3 beds3 baths1,873 sqft1 Bed Apartment for Sale in Nshama Town SquareNshama Town Square, LIVA1 beds1 baths480 sqft
00:55
AED 820,000
Nshama Town Square, LIVA1 beds1 baths480 sqftLike this property? Save it or share it!
or share to
