| |
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. |
|