| |
Mr. Ali buys a beautiful Villa (Type 4M) in The Springs 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 = AED 143,712 /
12 (months) = AED 11,976 per month
Rental Income:
Typical rental income for a villa in the Springs (Type 4M) is AED 130,000
annually which is a rental yield of around 7.6%. A benefit to
rent property in Dubai is that rents are paid annually and in advance.
Net income from rent is:
Interest only Mortgage:
130,000 (Rental income) – 115,600 (Mortgage
payment) =AED 14,400
Mr. Ali receives a net income of AED 14,400 annually.
Repayment Mortgage:
130,000 (Rental income) – 143,712 (Mortgage
payment) = AED -13,712
Mr. Ali pays a difference of AED 13,712 if he opted for the
re-payment mortgage.
Looking at property selling prices over 2005 and 2006, property
has appreciated 20% on average annually in Dubai.
Capital Appreciation:
Increase of 20% annually: 1,700,000 * 0.2
= 340,000
Return on Investment:
Mr. Ali had a fruitful return of 104% on his
initial investment of AED 340,000 in just 2 years. Interest
only Mortgage: 14,400 (Rental return) + 340,000 (Capital
appreciation)
= AED 354,400
Return on Investment: 354,400 / 340,000
(Down payment) = 104%
Mr. Ali still had a beneficial return of 96% on his initial
investment of AED 340,000 if opted for the re-payment
mortgage.
Re-payment Mortgage: -13,712 (Rental return) + 340,000
(Capital appreciation) = AED 326,288
Return on Investment: 326,288 / 340,000 (Down
payment) = 96%
In either case Mr. Ali took advantage by investing in the Dubai
property market and Dubai is still a growing and an appreciating market of the
future.
|
|