AED 12,799,999
Tilal Al Ghaf, Harmony
4 beds
5 baths
5,969 sqft
1/1
Tilal Al Ghaf, Harmony
On The Park | Private Pool | Exclusive
AED 11,200,000
Apartment for Sale | Harmony | Tilal Al Ghaf, Dubai
Apex Capital Real Estate is delighted to offer this exquisite 5-bedroom villa in Harmony 1, Tilal Al Ghaf, Dubai.
Apartment
5 Bedrooms
5 Bathrooms
5,306 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
6.0 km
Travel Time from Harmony, Tilal Al Ghaf
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
AED46,310per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,111
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 448,000 · Agency Commission: AED 235,200 · 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 805,290
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 117,532
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,111
Price / sq ft
AED 805,290
Total Acquisition
Monthly EMI
AED 47,294
Annual Mortgage Payment
AED 567,530
Interest — Year 1 (approx.)
AED 358,400
Total Interest over Loan Life
AED 5,228,254
Total Property Cost (price + interest + fees)
AED 17,233,544
Similar Listings
Like this property? Save it or share it!
or share to
