AED 250,000PER YEAR
The Lagoons, Dubai Creek Harbour
3 beds
4 baths
1,638 sqft
Viewit
Verified
Verified
The Lagoons, Dubai Creek Harbour
Creek Horizon 1 bed ground unit outdoor access
AED 1,500,000
Apartment for Sale | Dubai Creek Harbour | The Lagoons, Dubai
Creek horizon 1 bed ground floor unit easy access to outdoor facilities brand new building, the unit is vacant and ready to move in today!
Apartment
1 Bedrooms
1 Bathrooms
1,040 Sq FtProperty Location
Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
987 m
Travel Time from Dubai Creek Harbour, 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
AED6,202per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,442
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 60,000 · Agency Commission: AED 31,500 · 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 116,590
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 23,680
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,442
Price / sq ft
AED 116,590
Total Acquisition
Monthly EMI
AED 6,334
Annual Mortgage Payment
AED 76,009
Interest — Year 1 (approx.)
AED 48,000
Total Interest over Loan Life
AED 700,213
Total Property Cost (price + interest + fees)
AED 2,316,803
Similar Listings
Like this property? Save it or share it!
or share to
