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

Mrs. Ivanova buys an impressive 1 Bedroom Apartment at International City for AED 480,000. She is able to secure financing with HSBC at 80% LTV over a 20 year repayment period.
 
Henceforth the loan/mortgage amount is 80% of 480,000 that is 384,000.

Original Investment:
She makes a down payment of AED 96,000 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
384,000 (loan/mortgage amount) * 0.085 (Interest rate) = AED 32,640 / 12 (months) =
AED 2,720 per month.

Repayment Mortgage
Including the repayment portion of the loan = AED 40,572 / 12 (months) = AED 3,381per month

Rental Income:
Typical rental income for a 1 bedroom at International City is AED 50,000 annually which is a rental yield of around 10.42%. A benefit to rent property in Dubai is that rents are paid annually and in advance.

Net income from rent is:
Interest only Mortgage: 50,000 (Rental income) – 32,640 (Mortgage payment) = AED 17,360

Mrs. Ivanova receives a net income of AED 17,360 annually.
Repayment Mortgage: 50,000 (Rental income) – 40,572 (Mortgage payment) = AED 9,428
Mrs. Ivanova receives a net income of AED 9,428 annually.

Looking at property selling prices over 2005 and 2006, property has appreciated 20% on average annually in Dubai.
 
Capital Appreciation:
 Increase of 20% annually: 480,000 * 0.2 = 96,000

Return on Investment: Mrs. Ivanova had a fruitful return of 118% on her initial investment of AED 96,000 in just 2 years. 

Interest only Mortgage: 17,360 (Rental return) + 96,000 (Capital appreciation) =
AED 113,360

Return on Investment: 113,360 / 96,000 (Down payment) = 118%
 
Mrs. Ivanova still had a beneficial return of 109% on her initial investment of AED 96,000 if opted for the re-payment mortgage.

Re-payment Mortgage: 9,428 (Rental return) + 96,000 (Capital appreciation) =
AED 105,428

Return on Investment: 105,428 / 96,000 (Down payment) = 109%

In either case Mrs. Ivanova 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.