AED 8,500,000
Al Furjan, Murooj Al Furjan
4 beds
5 baths
7,759 sqft
1/1
Viewit
Verified
Verified
Al Furjan, Tilal Al Furjan
Brand New Corner Unit | Walk to Amenities
AED 6,000,000
Villa for Sale | Tilal Al Furjan | Al Furjan, Dubai
Realco is THRILLED to present you this brand new 4-bedroom twin villa located in the sought-after Tilal Al Furjan Phase 1 community. This stunning corner unit offers a perfect blend of modern architecture, functional layout, and a prime location within walking distance to the community amenities.
Villa
4 Bedrooms
5 Bathrooms
3,500 Sq FtProperty Location
Distance to Dubai Metro
Discovery Gardens Metro Station
Straight-line distance from this property
1.9 km
Travel Time from Tilal 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
AED24,809per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,714
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 240,000 · Agency Commission: AED 126,000 · 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 436,090
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 77,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,714
Price / sq ft
AED 436,090
Total Acquisition
Monthly EMI
AED 25,336
Annual Mortgage Payment
AED 304,034
Interest — Year 1 (approx.)
AED 192,000
Total Interest over Loan Life
AED 2,800,851
Total Property Cost (price + interest + fees)
AED 9,236,941
Similar Listings
Like this property? Save it or share it!
or share to
