1/1
Verified badge
Viewit
Verified

Al Furjan, Al Furjan West

Stunning 5-Bedroom Villa | Al Furjan West | Vastu Compliant
AED 11,000,000
Apartment for Sale | Al Furjan West | Al Furjan, Dubai

Realco is THRILLED to present this luxurious 5-bedroom villa located in the heart of Al Furjan West, offering an elevated lifestyle with spacious layouts and premium finishes.

ApartmentApartment
Bedroom5 Bedrooms
Bathroom6 Bathrooms
Area6,409 Sq Ft

Property Location

Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
1.7 km
Travel Time from Al Furjan West, Al Furjan

Calculate Your Mortgage Instantly!

Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED45,483per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,716
Financing Type
Down Payment %
%
Interest Rate
% p.a.
Loan Term
years
Down Payment
AED
Loan Amount
AED
2. One-Time Acquisition Costs
DLD Transfer Fee
%
Agency Commission (incl. 5% VAT)
%
Bank Arrangement / Processing Fee
%
Conveyancing / Legal (optional)
AED
DLD Transfer Fee: AED 440,000 · Agency Commission: AED 231,000 · DLD Admin: AED 580 · Trustee: AED 4,200 · Title Deed: AED 520 · NOC: AED 1,500 · Valuation: AED 3,000 · Mortgage Reg: 0.25% + AED 290
Total Acquisition CostsAED 791,090
3. Annual Rental Income
Gross Annual Rent
AED
Vacancy & Bad-Debt Allowance
%
4. Annual Operating Expenses
Service Charges
AED / sq ft
Property Management Fee
%
Maintenance & Repairs
%
Landlord / Building Insurance
AED
Mortgage Life + Property Insurance
%
Re-letting / Leasing Commission
%
Landlord-paid Utilities / Cooling
AED
Contingency / Other
AED
Total Operating ExpensesAED 141,798
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,716
Price / sq ft
AED 791,090
Total Acquisition
Monthly EMI
AED 46,450
Annual Mortgage Payment
AED 557,396
Interest — Year 1 (approx.)
AED 352,000
Total Interest over Loan Life
AED 5,134,893
Total Property Cost (price + interest + fees)
AED 16,925,983

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail