AED 8,500,000
Al Furjan, Murooj Al Furjan
4 beds
5 baths
7,759 sqft
1/1
Viewit
Verified
Verified
Al Furjan, Dubai Style
PRIVATE POOL | COMPLETELY REBUILT | LUXURY INTERIOR | VIDEO
AED 11,789,990
Villa for Sale | Dubai Style | Al Furjan, Dubai
AL RANIM PROPERTIES is delighted to introduce an exclusive luxury 5 bedroom villa for sale, designed for the discerning buyer and connoisseur of fine living.
Villa
5 Bedrooms
6 Bathrooms
6,458 Sq FtProperty Location
Distance to Dubai Metro
Al Furjan Metro Station
Straight-line distance from this property
1.0 km
Travel Time from Dubai Style, 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
AED48,750per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,826
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 471,600 · Agency Commission: AED 247,590 · 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 847,179
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 142,876
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,826
Price / sq ft
AED 847,179
Total Acquisition
Monthly EMI
AED 49,786
Annual Mortgage Payment
AED 597,426
Interest — Year 1 (approx.)
AED 377,280
Total Interest over Loan Life
AED 5,503,667
Total Property Cost (price + interest + fees)
AED 18,140,836
Similar Listings
Like this property? Save it or share it!
or share to
