AED 60,000PER YEAR
Dubai Marina, BAY CENTRAL 2
Studio
1 baths
446 sqft
Viewit
Verified
Verified
Dubai Marina, Stella Maris
Rare townhouse with Marina Yacht Views
AED 13,000,000
Apartment for Sale | Stella Maris | Dubai Marina, Dubai
An exquisite townhouse in Marina. Spacious layouts with a built up of 4,487 SqFt, this home provide 3 en-suite bedrooms with views of the marina.
Apartment
3 Bedrooms
4 Bathrooms
4,487 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
956 m
Travel Time from Stella Maris, Dubai Marina
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
AED53,753per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,897
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 520,000 · Agency Commission: AED 273,000 · 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 933,090
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 99,514
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,897
Price / sq ft
AED 933,090
Total Acquisition
Monthly EMI
AED 54,895
Annual Mortgage Payment
AED 658,740
Interest — Year 1 (approx.)
AED 416,000
Total Interest over Loan Life
AED 6,068,509
Total Property Cost (price + interest + fees)
AED 20,001,599
Similar Listings
Like this property? Save it or share it!
or share to
