AED 210,000PER YEAR
Mudon, Arabella Townhouses
4 beds
4 baths
3,052 sqft
4/4
Viewit
Verified
Verified
Mudon, Arabella Townhouses
Gorgeous Type B 3bed + maid townhouse
AED 2,700,000
Townhouse for Sale | Arabella Townhouses | Mudon, Dubai
Huge 3 bed + maid townhouse is n Arabella 2, semi detached, kitchen and maid room separate, astro turn garden, close to park and pool.
Townhouse
3 Bedrooms
4 Bathrooms
2,400 Sq FtProperty Location
Travel Time from Arabella Townhouses, Mudon
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
AED11,164per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,125
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 108,000 · Agency Commission: AED 56,700 · 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 201,790
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 53,600
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,125
Price / sq ft
AED 201,790
Total Acquisition
Monthly EMI
AED 11,401
Annual Mortgage Payment
AED 136,815
Interest — Year 1 (approx.)
AED 86,400
Total Interest over Loan Life
AED 1,260,383
Total Property Cost (price + interest + fees)
AED 4,162,173
Similar Listings
Like this property? Save it or share it!
or share to
