AED 250,000PER YEAR
The Lagoons, Dubai Creek Harbour
3 beds
4 baths
1,638 sqft
Viewit
Verified
Verified
The Lagoons, The Grand Lagoon
Costa Brava, Damac Lagoons
AED 3,100,000
Townhouse for Sale | The Grand Lagoon | The Lagoons, Dubai
Costa Brava Damac Lagoons is an absolutely stunning and breathtaking residential development located in Dubai.
Townhouse
5 Bedrooms
6 Bathrooms
3,247 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
969 m
Travel Time from The Grand Lagoon, The Lagoons
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
AED12,818per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 955
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 124,000 · Agency Commission: AED 65,100 · 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 230,190
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 72,234
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 955
Price / sq ft
AED 230,190
Total Acquisition
Monthly EMI
AED 13,090
Annual Mortgage Payment
AED 157,084
Interest — Year 1 (approx.)
AED 99,200
Total Interest over Loan Life
AED 1,447,106
Total Property Cost (price + interest + fees)
AED 4,777,296
Similar Listings
Like this property? Save it or share it!
or share to
