2 Bed Apartment for Rent in Al Barsha
AED 160,000PER YEAR
Al Barsha, Al Barsha South
2 beds
3 baths
1,491 sqft
11 Bedroom Villa for Sale in Al Barsha 1, Al Barsha
Triplex Townhouse Compound | Video
AED 90,000,000
Villa for Sale | Al Barsha 1 | Al Barsha, Dubai
Gamma proudly presents an exceptional investment opportunity in a prestigious trophy asset, ideally situated in the sought-after Al Barsha 1, adjacent to a serene neighborhood park.
Villa
11 Bedrooms
11 Bathrooms
43,365 Sq FtProperty Location
Distance to Dubai Metro
Mall of the Emirates Metro Station
Straight-line distance from this property
934 m
Travel Time from Al Barsha 1, Al Barsha
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
AED372,137per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,075
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 3,600,000 · Agency Commission: AED 1,890,000 · 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 6,400,090
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 954,830
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,075
Price / sq ft
AED 6,400,090
Total Acquisition
Monthly EMI
AED 380,043
Annual Mortgage Payment
AED 4,560,510
Interest — Year 1 (approx.)
AED 2,880,000
Total Interest over Loan Life
AED 42,012,758
Total Property Cost (price + interest + fees)
AED 138,412,848
Similar Listings
2 Bed Apartment for Rent in Al BarshaAl Barsha, Al Barsha South
2 beds
3 baths
1,491 sqft
00:49
AED 200,000PER YEAR
Al Barsha, Al Barsha South2 beds3 baths1,491 sqftLike this property? Save it or share it!
or share to
