Verified badge
Viewit
Verified

Discovery Gardens, Zen Cluster

Huge 1 bed in Discovery Gardens for Sale
AED 650,000
Apartment for Sale | Zen Cluster | Discovery Gardens, Dubai

Large 2 bed in Discovery Gardens for sale with park views. Unit is rented for 32k till June 2022. Please watch the ViewIT and contact us for more info

ApartmentApartment
Bedroom1 Bedrooms
Bathroom2 Bathrooms
Area1,107 Sq Ft

Property Location

Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
317 m
Travel Time from Zen Cluster, Discovery Gardens

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
AED2,688per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 587
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 26,000 · Agency Commission: AED 13,650 · 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 56,240
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 25,154
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 587
Price / sq ft
AED 56,240
Total Acquisition
Monthly EMI
AED 2,745
Annual Mortgage Payment
AED 32,937
Interest — Year 1 (approx.)
AED 20,800
Total Interest over Loan Life
AED 303,425
Total Property Cost (price + interest + fees)
AED 1,009,665

Similar Listings

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