1/1

Al Hamra, Al Hamra

Elegant 3BHK Villa in Al Hamra
AED 550,000
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.

ApartmentVilla
Bedroom3 Bedrooms
Bathroom3 Bathrooms
Area6,400 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!

Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED2,274per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 86
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 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 CostsAED 49,140
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 141,600
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 86
Price / sq ft
AED 49,140
Total Acquisition
Monthly EMI
AED 2,322
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

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail