:: 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. 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.

 
  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.