USD
XCD
ARS
BSD
BRL
CAD
CLP
COP
CRC
EUR
DOP
EGP
HUF
INR
IDR
JPY
MUR
MXN
OMR
PAB
QAR
SAR
RSD
SCR
THB
TRY
AED
GBP
UYU
USD
VND
RUB
AZN
BGN
ZAR
NZD
VUV
AUD
CHF
Global-Property.Investments

17344m² Building for sale in Jumeirah Village Circle, Dubai, UAE № 97740

$ 21 783 514
$ 1 256 per m²
17344 Living space, m²
Jumeirah Village Circle, UAE
Elite Properties Brokerage
Elite Properties Brokerage
Contact seller
Parameters
Living space, m²
17344
ID
97740
Type
Building
Property description
INTRODUCTION
ELITE Property presents the opportunity to acquire a leased-up apartment building in Jumeirah Village Circle.

OPPORTUNITY

ELITE Property is pleased to present the opportunity acquire an apartment building in the emerging Jumeirah Village Circle submarket of Dubai, UAE.

The property consists of the following components:
* 102 Apartments
* 8,786 Square Feet (SF) gross leasable area (GLA) of office space
* 1,900 Square feet (SF) gross
* Leasable area (GLA) of retail space

The property is leased up, exhibiting an 87% occupancy rate based on total GLA.
The property is located near amenities including several parks and the Circle Mall.
There is an opportunity to increase rents as current tenancies expire.
The owners are seeking to dispose of the property. Buyers will acquire the property leased up as is.

ASSET AREA SCHEDULE
The property comprises of apartments, office space and retail space with a G+3P+10 floor configuration and 122 parking spaces.

Unit Breakdown
* 8 Studio Apartments
* 52 1-Bed Apartments
* 41 2-Bed Apartments
* 1 3-Bed Apartment
* 8,786 SF GLA of Office Space
* 1,900 SF GLA of Retail Space

Plot Area -16,782 SF
Gross Leasable Area (GLA) -101,274 SF
Built Up Area (BUA) -186,690 SF

FINANCIAL HIGHLIGHTS
The propertys current rent roll totals an annualized gross rent of AED 5.15 million.
As current leases expire and units are re-leased at market rates, annual gross rent is expected to increase to AED 5.99 Million.

Key Financial Highlights

Current Gross Annual Rent -AED 5.15 Million
Potential Gross Annual Rent * -AED 5.99 Million
2021 Operating Expenses -AED 935.6 K

*Potential Gross Rent denotes forecasted rental revenue for the property in year 2 of leasing.
It is assumed the property will exhibit an 87% occupancy rate in line with its current occupancy.

Company Name: E L I T E Property Brokerage LLC
RERA ORN: 25831
Address: Off. 613, The Onyx Tower 1, The Greens(SZR), Dubai-UAE
RERA Permit #:1104897755
Statistics Jumeirah Village Circle
$ 7 244
Price per m²
167
Quality of Life Index
62
Cost of living Index
Parameters
[:second_city:]
Dubai
Difference
Monthly Rent Cost
1-Room Apartment
$ 2 289
2-Room Apartment
$ 1 465
Apartment Purchase Price per m²
In the City Center
$ 7 244
Outside the City Center
$ 4 129
Crime Index
16
Cost of Living and Rent Index
58
Purchasing Power Index
115
Property Price to Income Ratio
8
Safety Index
84
Traffic CO₂ Index
8056
Traffic Inefficiency Index
249
Rent Index
53
Health Care Index
70
Groceries Index
51
Pollution Index
49
Traffic Commute Time Index
36
Restaurant Price Index
68
Climate Index
50
Cost of Living Index
62
Quality of Life Index
167
Traffic Index
169
Restaurants
Meal, Inexpensive Restaurant
$ 12.35
Meal for 2 People, Mid-range Restaurant, Three-course
$ 81.68
McMeal at McDonalds (or Equivalent Combo Meal)
$ 9.53
Domestic Beer (0.5 liter draught)
$ 13.61
Imported Beer (0.33 liter bottle)
$ 13.61
Coke/Pepsi (0.33 liter bottle)
$ 1.52
Water (0.33 liter bottle)
$ 0.89
Cappuccino (regular)
$ 6.12
Markets
Milk (regular), (1 liter)
$ 1.84
Loaf of Fresh White Bread (500g)
$ 1.48
Eggs (regular) (12)
$ 3.48
Local Cheese (1kg)
$ 13.14
Water (1.5 liter bottle)
$ 0.64
Bottle of Wine (Mid-Range)
$ 16.34
Domestic Beer (0.5 liter bottle)
$ 2.73
Imported Beer (0.33 liter bottle)
$ 3.24
Cigarettes 20 Pack (Marlboro)
$ 6.13
Apples (1kg)
$ 2.63
Chicken Fillets (1kg)
$ 8.89
Oranges (1kg)
$ 1.91
Potato (1kg)
$ 1.05
Lettuce (1 head)
$ 1.42
Rice (white), (1kg)
$ 2.47
Tomato (1kg)
$ 1.39
Banana (1kg)
$ 1.94
Onion (1kg)
$ 0.95
Beef Round (1kg) (or Equivalent Back Leg Red Meat)
$ 12.10
Transportation
One-way Ticket (Local Transport)
$ 1.63
Monthly Pass (Regular Price)
$ 74.87
Gasoline (1 liter)
$ 0.89
Volkswagen Golf 1.4 90 KW Trendline (Or Equivalent New Car)
$ 27 226
Taxi Start (Normal Tariff)
$ 3.27
Taxi 1km (Normal Tariff)
$ 0.69
Taxi 1hour Waiting (Normal Tariff)
$ 8.17
Toyota Corolla Sedan 1.6l 97kW Comfort (Or Equivalent New Car)
$ 22 407
Utilities (Monthly)
Basic (Electricity, Heating, Cooling, Water, Garbage) for 85m2 Apartment
$ 237
Internet (60 Mbps or More, Unlimited Data, Cable/ADSL)
$ 94.34
Mobile Phone Monthly Plan with Calls and 10GB+ Data
$ 54.63
Salaries And Financing
Average Monthly Net Salary (After Tax)
$ 3 401
Mortgage Interest Rate in Percentages (%), Yearly, for 20 Years Fixed-Rate
4%
Sports And Leisure
Fitness Club, Monthly Fee for 1 Adult
$ 84.55
Tennis Court Rent (1 Hour on Weekend)
$ 45.80
Cinema, International Release, 1 Seat
$ 16.34
Clothing And Shoes
1 Pair of Jeans (Levis 501 Or Similar)
$ 76.20
1 Summer Dress in a Chain Store (Zara, H&M, ...)
$ 55.29
1 Pair of Nike Running Shoes (Mid-Range)
$ 104
1 Pair of Men Leather Business Shoes
$ 110
Childcare
Preschool (or Kindergarten), Full Day, Private, Monthly for 1 Child
$ 839
International Primary School, Yearly for 1 Child
$ 17 792
Elite Properties Brokerage
Elite Properties Brokerage
Contact seller
Elite Properties Brokerage
Elite Properties Brokerage
Contact seller

Similar offers

$ 8 168 818
FULLY RENTED LABOR ACCOMMODATION BUILDING IN DIP FOR SALE AT AED 30 MILLION (8.8% NET ROI) EXECUTIVE SUMMARY Opportunity Investment into an income generating Staff Accommodation Real Estate...
6802
$ 32 675 272
DETAILS * Plot Area - 30,680 sq.ft. * Total Built-Up Area - 146,444 sq.ft * Construction Completion - November 2020 * Building Details -2B + G + 12 + Roof * Fully Rented OVERVIEW *Studio -163...
13605
$ 9 475 829
FULLY RENTED LABOR ACCOMMODATION BUILDING IN DIP FOR SALE AT AED 34.8 MILLION (9% NET ROI) EXECUTIVE SUMMARY Opportunity Investment into an income generating Staff Accommodation Real Estate...
6819