ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
BuyRent
2
Property Price todayAED 800,000
3
mortgage down paymentAED 200,000monthly rentAED 4,500
4
mortgage length (year)10moving to new rent apartment costAED 15,000
5
mortgage fees1.00%moving to new apartment times within the mortgage3
6
mortgage rate4.00%
7
mortgage monthly paymentAED 6,075total rent cost by the end of mortgageAED 585,000
8
9
10
mortgage total costAED 134,965
11
Property management cost (yearly)AED 2,500
12
Transfer fees (one time)2.00%Investment
13
Registration Fee (one time)2.00%first investment (same mortgage downpayment)AED 200,000
14
Agent fees (one time)3.00%monthly investment (same as mortgage monthly)AED 6,075
15
maintenance cost (yearly)AED 5,000ROI (year)10.00%
16
17
Total Owning Cost by the end of mortgage AED 1,065,965Total Investment value (by the end of mortgage)AED 1,785,782
18
19
20
Property value increase (every year)3.00%
21
expected property value by the end of mortgage
AED 1,075,133
22
23
24
Total wealth after mortgage finishAED 1,075,133Total wealth after mortgage finishAED 1,466,747
25
26
27
28
29
Investment in stock over buying property
36.42%
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100