AED 8,500,000
Al Furjan, Murooj Al Furjan
4 beds
5 baths
7,759 sqft
1/1
Viewit
Verified
Verified
Al Furjan, Murooj Al Furjan
3-Bed Townhouse in an Amazing Location
AED 3,850,000
Villa for Sale | Murooj Al Furjan | Al Furjan, Dubai
Realco is thrilled to present you this 3-bedroom townhouse in Murooj, Al Furjan.
Villa
3 Bedrooms
4 Bathrooms
2,380 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
2.2 km
Travel Time from Murooj 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
AED15,919per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,618
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 154,000 · Agency Commission: AED 80,850 · 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 283,440
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 53,160
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,618
Price / sq ft
AED 283,440
Total Acquisition
Monthly EMI
AED 16,257
Annual Mortgage Payment
AED 195,088
Interest — Year 1 (approx.)
AED 123,200
Total Interest over Loan Life
AED 1,797,212
Total Property Cost (price + interest + fees)
AED 5,930,652
Similar Listings
Like this property? Save it or share it!
or share to
