| |
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.
|
|