AED 8,500,000
Al Furjan, Murooj Al Furjan
4 beds
5 baths
7,759 sqft
1/1
Viewit
Verified
Verified
Al Furjan, Masakin Al Furjan
Generous 5-Bedroom Home Near Completion, Conveniently Located by Pool and Park
AED 7,000,000
Villa for Sale | Masakin Al Furjan | Al Furjan, Dubai
RealCo is thrilled to present this exceptional property!
Villa
5 Bedrooms
5 Bathrooms
6,593 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
2.3 km
Travel Time from Masakin Al Furjan, Al Furjan
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
AED28,944per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,062
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 280,000 · Agency Commission: AED 147,000 · 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 507,090
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 145,846
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,062
Price / sq ft
AED 507,090
Total Acquisition
Monthly EMI
AED 29,559
Annual Mortgage Payment
AED 354,706
Interest — Year 1 (approx.)
AED 224,000
Total Interest over Loan Life
AED 3,267,659
Total Property Cost (price + interest + fees)
AED 10,774,749
Similar Listings
Like this property? Save it or share it!
or share to
