Al Hamra, Al Hamra Elegant 3BHK Villa in Al Hamra
AED 550,000
Check Upfront Costs
Villa for Sale | Al Hamra | Al Hamra, Umm Al Quwain
Discover a balance of simplicity and sophistication in this charming villa, perfectly nestled in the serene enclave of Al Hamra. This inviting 3-bedroom haven effortlessly combines modern living with serene island-like tranquility. Designed to offer a slice of luxury, this property is a canvas of potential, yearning for you to make it your own.
Read More Villa 3 Bedrooms 3 Bathrooms 6,400 Sq Ft Property Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Hamra, Al Hamra
Calculate Your Mortgage Instantly! You can own this property for as low as
AED 2,274 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 86
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 22,000 · Agency Commission: AED 11,550 · 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 49,140
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 141,600
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 49,140
Total Acquisition
Annual Mortgage Payment
AED 27,870
Interest — Year 1 (approx.)
AED 17,600
Total Interest over Loan Life
AED 256,745
Total Property Cost (price + interest + fees)
AED 855,885
Like this property? Save it or share it!
🔖 Save to shortlist
or share to