Al Butain, Al Butain 3BHK Villa + Annex in Al Mallah
AED 1,200,000
Check Upfront Costs
Villa for Sale | Al Butain | Al Butain, Umm Al Quwain
Nestled in the heart of Al Butain, a villa awaits that epitomizes simplicity and elegance – a home crafted for those who cherish tranquility amidst the pulse of vibrant city life. Available for purchase at AED 1,200,000, this property is more than a home; it is a testament to sophisticated living.
Read More Villa 3 Bedrooms 3 Bathrooms 16,900 Sq Ft Property Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Butain, Al Butain
Calculate Your Mortgage Instantly! You can own this property for as low as
AED 4,962 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 71
Financing Type
Mortgage Cash
2. One-Time Acquisition Costs
Agency Commission (incl. 5% VAT)
Bank Arrangement / Processing Fee
Conveyancing / Legal (optional)
DLD Transfer Fee: AED 48,000 · Agency Commission: AED 25,200 · 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 Costs AED 95,290
3. Annual Rental Income
Vacancy & Bad-Debt Allowance
4. Annual Operating Expenses
Landlord / Building Insurance
Mortgage Life + Property Insurance
Re-letting / Leasing Commission
Landlord-paid Utilities / Cooling
Total Operating Expenses AED 372,600
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 95,290
Total Acquisition
Annual Mortgage Payment
AED 60,807
Interest — Year 1 (approx.)
AED 38,400
Total Interest over Loan Life
AED 560,170
Total Property Cost (price + interest + fees)
AED 1,855,460
Like this property? Save it or share it!
🔖 Save to shortlist
or share to