:: Cubic Real Estate - Real Estate with Real Results ::
Live chat by Cubic
Reference #
Buy/Rent:
Property
Min.Price:  Max. Price:
Bedrooms:
 
Keywords:
Advanced Search
 
 
 

Mr. Simon buys a fine-looking Saheel (Type 7) 3 Bedroom Villa in the Arabian Ranches for AED 3,300,000. He is able to secure financing with HSBC at 80% LTV over a 20 year repayment period. 
 
Henceforth the loan/mortgage amount is 80% of 3,300,000 that is 2,640,000.

Original Investment:
He makes a down payment of AED 660,000 to make up the difference. A typical repayment mortgage interest rate for the Dubai market is 8.5% annually.

Financing Cost:
The monthly mortgage repayment is:
Interest only Mortgage:  2,640,000 (loan/mortgage amount) * 0.085 (Interest rate) =
AED 224,400 / 12 (months) = AED 18,700 per month.

Repayment Mortgage
Including the repayment portion of the loan = AED 278,964 / 12 (months) = AED 23,247per month

Rental Income:
Typical rental income for a villa in the Arabian Ranches (Type 7) is AED 170,000 annually which is a rental yield of around 5.15%. A benefit to rent property in Dubai is that rents are paid annually and in advance.

Net income from rent is:
Interest only Mortgage: 170,000 (Rental income) – 224,400 (Mortgage payment) =
AED -54,400

Mr. Simon pays a difference of AED -54,400 if he opted for the interest only mortgage.   

Repayment Mortgage: 170,000 (Rental income) – 278,964 (Mortgage payment) = AED -108,964

Mr. Simon pays a difference of AED 108,964 if he opted for the re-payment mortgage.

Looking at property selling prices over 2005 and 2006, property has appreciated 30% on average annually in Dubai.
 
Capital Appreciation:
 Increase of 30% annually: 3,300,000 * 0.3 = 990,000

Return on Investment: Mr. Simon had a fruitful return of 141% on his initial investment of AED 660,000 in just 2 years. 
Interest only Mortgage: -54,400 (Rental return) + 990,000 (Capital appreciation) =
AED 935,600

Return on Investment: 935,600 / 660,000 (Down payment) = 141%
 
Mr. Simon still had a beneficial return of 133% on his initial investment of AED 660,000 if opted for the re-payment mortgage.
Re-payment Mortgage: -108,964 (Rental return) + 990,000 (Capital appreciation) =
AED 881,036

Return on Investment: 881,036 / 660,000 (Down payment) = 133%
 
In either case Mr. Simon took advantage by investing in the Dubai property market and Dubai is still a growing and an appreciating market of the future.

 
  Back  

Home     Buy     Sell     International Property    Case Studies   Developments    Project Sales Marketing 
Getting Finance   Buyers Guide   About Cubic    Contact Us  
Cubic Real Estate - 2007 , All rights reserved.