返回房源列表
Luxury 3BR | Large Layout | Warsan 4 | Freehold
房产类型
公寓
卧室
3
卫生间
4
建筑面积
2,465 平方英尺
每平方英尺单价
785 AED
交房时间
Q3 2025

这套房产的真实回报

AED
AED
AED
%
%

毛收益率

7.8%

净收益率 · 估算

4.3%

一年真正到手的钱

88,552 AED

按这些数字计算,净收益约需23.2年收回本金。

扣除空置后的实收租金
147,692 AED
物业费
44,370 AED
代管费
7,385 AED
维修预留
7,385 AED

未计入:房贷利息、您所在国家的所得税、家具、DEWA 押金,以及楼盘可能加收的专项摊派。此处租金按年报价,通常分一到四张支票支付。

费率与门槛的最近核对时间为2026-08-18。这些数字会变动——在您正式签约前,我们会再确认一次最新值。

这套房产能申请黄金签证吗?

AED
%
AED

目前尚未达到要求估算

记在您名下的合格价值

1,935,000 AED
  • 门槛为2,000,000 AED的合格价值——目前还差65,000 AED。

此处仅核对房产路径,且不构成法律意见。其他路径(薪资、创业、专业人才)各有自己的标准,每份申请都以实际提交的材料为准。

费率与门槛的最近核对时间为2026-08-18。这些数字会变动——在您正式签约前,我们会再确认一次最新值。

房产参数

房产类型
公寓
交易类型
出售
卧室
3
卫生间
4
建筑面积
2,465 平方英尺 (229 平方米)
交房时间
Q3 2025
开发商
B.N.H Developer
项目
Equiti Tower

配套设施

  • 阳台
  • 烧烤区
  • 嵌入式衣柜
  • 中央空调
  • 礼宾服务
  • 室内停车位
  • 健身房
  • 可养宠物
  • 游泳池
  • 24 小时安保
  • 水疗中心

房源描述

Equiti Tower – 3 Bedroom Residence | Warsan 4, Dubai Luxury 3-Bed Apartment | 2,465 sqft | Handover Q3 2025 Overview Equiti Tower in Warsan 4, Dubai, offers spacious contemporary residences crafted for modern family living. This premium 3-bedroom apartment (Unit 613) features elegant interiors, two large balconies, and expansive living areas, combining comfort, functionality, and style. Located within International City Phase 2, residents enjoy proximity to supermarkets, schools, and retail outlets with seamless access to Downtown Dubai, Silicon Oasis, and DXB Airport. Unit Details 3-Bedroom — 2,465 sqft – Original Price: AED 2,150,000 – Full Cash Price: AED 1,935,000 – 10% Full Cash Discount – Excellent investment opportunity Payment Plan – 10% on Booking – 20% within 30 Days – 70% on Completion (Q3 2025) Amenities & Features – Rooftop Infinity Pool – Fully Equipped Gymnasium – Kids’ Play Zone – Landscaped Terrace & BBQ Area – Retail & Café Outlets on Ground Level – 24/7 Security & Concierge Service – Covered Parking – Easy Access to Major Roads Location Highlights – Warsan 4, Dubai – 5 mins – Dragon Mart & Warsan Lake – 10 mins – Silicon Oasis & Academic City – 15 mins – Global Village – 20 mins – Downtown Dubai & Burj Khalifa – 25 mins – Dubai International Airport Why Invest in Equiti Tower – Spacious 3-bedroom layout ideal for families – Flexible payment plan with low initial outlay – High rental yield in a growing residential zone – Premium construction quality & modern design – Developed by Equiti Properties, a trusted UAE developer Marketed by – Business Bay, Dubai

位置

Equiti Tower, International City Phase 2, Al Warsan 4, Al Warsan, Dubai

图钉为大致位置,代表该房产所在区域。

在地图上查看

相似房源

Luxury 1BR | Large Layout | Warsan 4 | Freehold
出售
公寓

Luxury 1BR | Large Layout | Warsan 4 | Freehold

Al Warsan 4, Dubai

开发商:B.N.H Developer

1 室 2 969 平方英尺
985,000 AED
1,017 AED/平方英尺低于市场16%
概览
FULLY FURNISHED STUDIO | NEAR BLUE LINE METRO
出售
公寓

FULLY FURNISHED STUDIO | NEAR BLUE LINE METRO

Al Warsan 4, Dubai

开发商:B.N.H Developer

开间 1 383 平方英尺
535,000 AED
1,397 AED/平方英尺高于市场5%
概览
Brand new | Close to Metro line | Store Room
出售
公寓

Brand new | Close to Metro line | Store Room

Al Warsan 4, Dubai

开发商:B.N.H Developer

3 室 4 2,465 平方英尺
1,939,942 AED
787 AED/平方英尺
概览
Below OP | Modern Living | Handing Over
出售
公寓

Below OP | Modern Living | Handing Over

Al Warsan 4, Dubai

开发商:B.N.H Developer

1 室 2 842 平方英尺
850,000 AED
1,010 AED/平方英尺低于市场16%
概览
Modern Stylish Layout Brand New
出售
公寓

Modern Stylish Layout Brand New

Al Warsan 4, Dubai

开发商:B.N.H Developer

开间 1 405 平方英尺
575,000 AED
1,420 AED/平方英尺高于市场6%
概览
Beautiful 1BR | Furnished Unit | Off Plan
出售
公寓

Beautiful 1BR | Furnished Unit | Off Plan

Al Warsan 4, Dubai

开发商:B.N.H Developer

1 室 2 944 平方英尺
850,000 AED
900 AED/平方英尺低于市场25%
概览
Limited Units |  Quality Finishes | High ROI
出售
公寓

Limited Units | Quality Finishes | High ROI

Al Warsan 4, Dubai

开发商:Dar Al Aiham Properties

1 室 2 752 平方英尺
834,998 AED
1,110 AED/平方英尺低于市场8%
概览
Limited Units |  Quality Finishes | High ROI
出售
公寓

Limited Units | Quality Finishes | High ROI

Al Warsan 4, Dubai

开发商:Dar Al Aiham Properties

2 室 3 1,147 平方英尺
1,354,130 AED
1,181 AED/平方英尺高于市场3%
概览
Limited Units |  Quality Finishes | High ROI
出售
公寓

Limited Units | Quality Finishes | High ROI

Al Warsan 4, Dubai

开发商:Dar Al Aiham Properties

3 室 4 1,647 平方英尺
1,976,640 AED
1,200 AED/平方英尺
概览
Warsan4-Metro-High Quality-Soon Handover-70%On Han
出售
公寓

Warsan4-Metro-High Quality-Soon Handover-70%On Han

Al Warsan 4, Dubai

开发商:Dar Al Aiham Properties

开间 1 387 平方英尺
580,000 AED
1,499 AED/平方英尺高于市场12%
概览
Almost Ready-Warsan4-4Years Payment-Mortgage Avail
出售
公寓

Almost Ready-Warsan4-4Years Payment-Mortgage Avail

Al Warsan 4, Dubai

开发商:Dar Al Aiham Properties

1 室 2 751 平方英尺
835,000 AED
1,112 AED/平方英尺低于市场8%
概览
30/70 PAYMENT PLAN | IDEAL LOCATION | MODERN 2BED
出售
公寓

30/70 PAYMENT PLAN | IDEAL LOCATION | MODERN 2BED

Al Warsan 4, Dubai

开发商:Dar Al Aiham Properties

2 室 3 1,147 平方英尺
1,410,552 AED
1,230 AED/平方英尺高于市场7%
概览