2 Bed Apartment for Sale in Sobha Hartland 2
AED 3,500,000
Sobha Hartland 2, 310 Riverside Crescent
2 beds
3 baths
1,467 sqft
Off-Plan
Viewit
Verified
Verified
2 Bedroom Apartment for Sale in 310 Riverside Crescent, Sobha Hartland 2
Sobha Hartland 2 | 2-Bed | Prime Waterfront Living
AED 3,419,832
Apartment for Sale | 310 Riverside Crescent | Sobha Hartland 2, Dubai
2-Bedroom Apartment for Sale | 310 Riverside Crescent | Sobha Hartland 2, Dubai
Apartment
2 Bedrooms
3 Bathrooms
1,425 Sq FtProperty Location
Distance to Dubai Metro
Creek Metro Station
Straight-line distance from this property
5.4 km
Travel Time from 310 Riverside Crescent, Sobha Hartland 2
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
AED14,141per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,400
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 136,793 · Agency Commission: AED 71,816 · 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 252,898
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 32,150
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,400
Price / sq ft
AED 252,898
Total Acquisition
Monthly EMI
AED 14,441
Annual Mortgage Payment
AED 173,291
Interest — Year 1 (approx.)
AED 109,435
Total Interest over Loan Life
AED 1,596,406
Total Property Cost (price + interest + fees)
AED 5,269,136
Similar Listings
1 Bed Apartment for Sale in Sobha Hartland 2Sobha Hartland 2, 350 Riverside Crescent
1 beds
1 baths
721 sqft
Viewit
Verified
Verified
01:19
AED 1,646,000
Sobha Hartland 2, 350 Riverside Crescent1 beds1 baths721 sqftLike this property? Save it or share it!
or share to
