Verified badge
Viewit
Verified
Home›Dubai›Al Warsan

Al Warsan, Al Warsan 4

BNH Smart Tower, Intl City Phase 2 Warsan 4
AED 504,900
Apartment for Sale | Al Warsan 4 | Al Warsan, Dubai

This luxury apartment is designed to bring you the ultimate in lifestyle and convenience.

ApartmentApartment
Bedroom1 Bedrooms
Bathroom1 Bathrooms
Area300 Sq Ft

Property Location

Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
963 m
Travel Time from Al Warsan 4, Al Warsan

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
AED2,088per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,683
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 20,196 · Agency Commission: AED 10,603 · 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 45,938
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 7,400
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,683
Price / sq ft
AED 45,938
Total Acquisition
Monthly EMI
AED 2,132
Annual Mortgage Payment
AED 25,584
Interest — Year 1 (approx.)
AED 16,157
Total Interest over Loan Life
AED 235,692
Total Property Cost (price + interest + fees)
AED 786,529

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail