AED 550,000
Jumeirah Village Triangle (JVT), Pacific Edmonton
Studio
1 baths
400 sqft
Viewit
Verified
Verified
Jumeirah Village Triangle (JVT), District 8I
Huge modern 1 bed JVT Zazen One brand new vacant
AED 1,000,000
Apartment for Sale | District 8I | Jumeirah Village Triangle (JVT), Dubai
Brand new 1 bed in a modern and sleek new building in JVT - Zazen One. Fully fitted kitchen and washing machine, all amenities and easy access.
Apartment
1 Bedrooms
2 Bathrooms
1,090 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
997 m
Travel Time from District 8I, Jumeirah Village Triangle (JVT)
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
AED4,135per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 917
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 40,000 · Agency Commission: AED 21,000 · 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 81,090
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 24,780
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 917
Price / sq ft
AED 81,090
Total Acquisition
Monthly EMI
AED 4,223
Annual Mortgage Payment
AED 50,672
Interest — Year 1 (approx.)
AED 32,000
Total Interest over Loan Life
AED 466,808
Total Property Cost (price + interest + fees)
AED 1,547,898
Similar Listings
Like this property? Save it or share it!
or share to
