LOWEST POSSIBLE PRICE STUDIOI NEAR AL MAKHTOM AIRPORT I 3 YEAR POST HANDOVER I FURNISHED
Studio Investment Plan
• Price: AED 500,000
• Downpayment (start): AED 100,000
• Payment Plan:
• 1% monthly (AED 5,000) for 24 months = AED 120,000
• Balance in 3 years post-handover (2027–2030)
• Expected Rent: ~AED 60,000 annually
1. Capital Invested Till 2027 (Handover)
• Downpayment: AED 100,000
• 1% plan for 24 months: AED 120,000
• Total invested till 2027 = AED 220,000
So, the buyer locks this unit with just 220K till handover.
2. Post-Handover Payments (2027–2030)
• Total price: AED 500,000
• Paid till handover: 220,000
• Balance = AED 280,000
• Spread over 36 months = ~AED 7,778 per month
3. Rental Income vs. Payment
• Expected rent: AED 60,000 annually (~AED 5,000 per month)
• Monthly rent covers ~65% of post-handover installments.
• Net out-of-pocket for buyer: ~AED 2,800/month only.
4. ROI on Invested Capital
• Capital invested till handover = AED 220,000
• Annual Rental = AED 60,000
• ROI = 60,000 ÷ 220,000 = 27% annual return on initial capital.
Investor Advantage Summary:
• AED 220K invested till handover (2027).
• Rental of 60K/year = 27% ROI on invested capital.
• Rent covers 65% of post-handover payments.
• Investor enjoys property appreciation + leverage with low upfront exposure
• Price: AED 500,000
• Downpayment (start): AED 100,000
• Payment Plan:
• 1% monthly (AED 5,000) for 24 months = AED 120,000
• Balance in 3 years post-handover (2027–2030)
• Expected Rent: ~AED 60,000 annually
1. Capital Invested Till 2027 (Handover)
• Downpayment: AED 100,000
• 1% plan for 24 months: AED 120,000
• Total invested till 2027 = AED 220,000
So, the buyer locks this unit with just 220K till handover.
2. Post-Handover Payments (2027–2030)
• Total price: AED 500,000
• Paid till handover: 220,000
• Balance = AED 280,000
• Spread over 36 months = ~AED 7,778 per month
3. Rental Income vs. Payment
• Expected rent: AED 60,000 annually (~AED 5,000 per month)
• Monthly rent covers ~65% of post-handover installments.
• Net out-of-pocket for buyer: ~AED 2,800/month only.
4. ROI on Invested Capital
• Capital invested till handover = AED 220,000
• Annual Rental = AED 60,000
• ROI = 60,000 ÷ 220,000 = 27% annual return on initial capital.
Investor Advantage Summary:
• AED 220K invested till handover (2027).
• Rental of 60K/year = 27% ROI on invested capital.
• Rent covers 65% of post-handover payments.
• Investor enjoys property appreciation + leverage with low upfront exposure
Property Information
- TypeApartment
- PurposeFor Sale
- Reference no.Bayut - MBQ-COV66
- CompletionOff-Plan
- FurnishingFurnished
- Added on26 September 2025
- Handover dateQ2 2027
Mortgage
Features / Amenities
Furnished
Balcony or Terrace
Swimming Pool
Sauna
+ 21 more amenities
Trends & Indices
This property is no longer available
Agent:Qasim Mehmood