| |
Mr. Anand buys a fine-looking 2 bedroom apartment at Marina
Heights for AED 1,700,000. 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
1,700,000 that is 1,360,000.
Original Investment:
He makes a down payment of AED 340,000 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
1,360,000 (loan/mortgage amount) * 0.085 (Interest
rate) = AED 115,600 / 12 (months)
= AED 9,633 per month.
Repayment Mortgage
Including the repayment portion of the loan = 143,712 / 12
(months) = AED 11,976 per month
Rental Income:
Typical rental income for a 2 bedroom apartment at Marina Heights is AED 140,000
annually which is a rental yield of around 8.24%. A benefit to
rent property in Dubai is that rents are paid annually and in advance.
Net income from rent is:
Interest only Mortgage: 140,000 (Rental income) – 115,600
(Mortgage payment) =
AED 24,400
Mr. Anand receives a net income of AED 24,400 annually.
Repayment Mortgage: 140,000 (Rental income) – 143,712
(Mortgage payment) =
AED -3,712
Mr. Anand pays a difference of AED 3,712 if he opted for the
re-payment mortgage.
Looking at property selling prices over 2005 and 2006, property
has appreciated 25% on average annually in Dubai.
Capital Appreciation:
Increase of 25% annually: 1,700,000 * 0.25
= 425,000
Return on Investment: Mr. Anand had a
fruitful return of 132% on his initial investment of
AED 340,000 in just 2 years.
Interest only Mortgage: 24,400 (Rental return) + 425,000
(Capital appreciation) =
AED 449,400
Return on Investment: 449,400 / 340,000
(Down payment) = 132%
Mr. Anand still had a beneficial return of 123% on his initial
investment of AED 340,000 if opted for the re-payment
mortgage.
Re-payment Mortgage: -3,712 (Rental return) +
425,000 (Capital appreciation) =
AED 421,288
Return on Investment: 421,288 / 340,000 (Down
payment) = 123%
In either case Mr. Anand took advantage by investing in the Dubai property
market and Dubai is still a growing and an appreciating market of the future.
|
|