AED 1,599,999
Downtown Dubai, UPPER CREST
1 beds
2 baths
858 sqft
Viewit
Verified
Verified
Downtown Dubai, Burj Vista
High Floor Fully Furnished Sea View
AED 1,900,000
Apartment for Sale | Burj Vista | Downtown Dubai, Dubai
Beautiful 1-bedroom Fully furnished Apartment with Sheikh Zayed Road and Sea View located in Burj Vista Tower 2, Downtown. Burj Vista
Apartment
1 Bedrooms
2 Bathrooms
965 Sq FtProperty Location
Distance to Dubai Metro
Burj Khalifa/Dubai Mall Metro Station
Straight-line distance from this property
110 m
Travel Time from Burj Vista, Downtown Dubai
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
AED7,856per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,969
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 76,000 · Agency Commission: AED 39,900 · 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 144,990
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 22,030
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,969
Price / sq ft
AED 144,990
Total Acquisition
Monthly EMI
AED 8,023
Annual Mortgage Payment
AED 96,277
Interest — Year 1 (approx.)
AED 60,800
Total Interest over Loan Life
AED 886,936
Total Property Cost (price + interest + fees)
AED 2,931,926
Similar Listings
Like this property? Save it or share it!
or share to
