1/1
Verified badge
Viewit
Verified

Dubailand, Cherrywoods

Rare Unit | Open View of Garden and Lake | Vacant | Video
AED 4,200,000
Townhouse for Sale | Cherrywoods | Dubailand, Dubai

Benchmark Properties is delighted to present this exceptional 4-bedroom villa in the highly sought-after Cherrywoods community, Al Yelayis 1. Offering 2,712 sq. ft. of thoughtfully designed living space, this beautiful home combines contemporary style, comfort, and practicality to create the perfect family residence.

ApartmentTownhouse
Bedroom4 Bedrooms
Bathroom5 Bathrooms
Area2,712 Sq Ft

Property Location

Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
13.0 km
Travel Time from Cherrywoods, Dubailand

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
AED17,366per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,549
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 168,000 · Agency Commission: AED 88,200 · 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 308,290
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 60,464
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,549
Price / sq ft
AED 308,290
Total Acquisition
Monthly EMI
AED 17,735
Annual Mortgage Payment
AED 212,824
Interest — Year 1 (approx.)
AED 134,400
Total Interest over Loan Life
AED 1,960,595
Total Property Cost (price + interest + fees)
AED 6,468,885

Similar Listings

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