1/1
Verified badge
Viewit
Verified

Al Ain, Arabian Hills Estate

Arabian Hills Estate | Gated Community | Luxury Mansions | Plots
AED 1,600,000
Plot for Sale | Arabian Hills Estate | Al Ain, Dubai

Step into Arabian Hills Estate, a gated community where you can craft your bespoke luxury home within a tranquil oasis. Here, nature's beauty merges with architectural finesse, offering a sanctuary of privacy and elegance. 🍃

ApartmentPlot
BedroomStudio
Bathroom0 Bathrooms
Area15,000 Sq Ft

Property Location

Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
56.4 km
Travel Time from Arabian Hills Estate, Al Ain

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
AED6,616per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 107
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 64,000 · Agency Commission: AED 33,600 · 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 123,690
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 330,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 107
Price / sq ft
AED 123,690
Total Acquisition
Monthly EMI
AED 6,756
Annual Mortgage Payment
AED 81,076
Interest — Year 1 (approx.)
AED 51,200
Total Interest over Loan Life
AED 746,893
Total Property Cost (price + interest + fees)
AED 2,470,583

Similar Listings

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