:: 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. Ahmed buys a splendid 1 bedroom apartment at The Greens for AED 950,000. 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 950,000 that is 760,000.

Original Investment:
He makes a down payment of AED 190,000 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
760,000 (loan/mortgage amount) * 0.085 (Interest rate) = AED 64,600 / 12 (months) =
AED 5,383 per month.

Repayment Mortgage

Including the repayment portion of the loan = AED 80,304 / 12 (months) = AED 6,692 per month

Rental Income:
Typical rental income for a 1 bedroom apartment at the Greens is AED 90,000 annually which is a rental yield of around 9.47%. A benefit to rent property in Dubai is that rents are paid annually and in advance.

Net income from rent is:
Interest only Mortgage: 90,000 (Rental income) – 64,600 (Mortgage payment) =
AED 25,400.

Mr. Ahmed receives a net income of AED 25,400 annually.
Repayment Mortgage: 90,000 (Rental income) – 80,304 (Mortgage payment) =
AED 9,696.

Mr. Ahmed receives a net income of AED 9,696 annually.

Looking at property selling prices over 2005 and 2006, property has appreciated 25% on average annually in Dubai.
 
Capital Appreciation:
 Increase of 25% annually: 950,000 * 0.25 = 237,500

Return on Investment: Mr. Ahmed had a fruitful return of 138% on his initial investment of AED 190,000 in just 2 years. 

Interest only Mortgage: 25,400
(Rental return) + 237,500 (Capital appreciation) = AED 262,900.

Return on Investment: 262,900 / 190,000 (Down payment) = 138%
 
Mr. Ahmed still had a beneficial return of 130% on his initial investment of AED 190,000 if opted for the re-payment mortgage.
       Re-payment Mortgage: 9,696 (Rental return) + 237,500 (Capital appreciation) = AED 247,196.
       Return on Investment: 247,196 / 190,000 (Down payment) = 130%

In either case Mr. Ahmed 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.