Al Salamah, Al Nakhilat 4BHK with Majlis, Halls, and Maid Room
AED 1,250,000
Check Upfront Costs
Villa for Sale | Al Nakhilat | Al Salamah, Umm Al Quwain
Discover serenity and modern luxury in this spacious 4-bedroom villa. Offering tranquil spaces and thoughtful design, this property is your very own peaceful retreat. Covering a generous built-up area of 5,000 square feet, it blends seamlessly with its surroundings while providing ample space for relaxation and entertainment.
Read More Villa 4 Bedrooms 4 Bathrooms 5,000 Sq Ft Property Location
Distance to Dubai Metro
Etisalat Metro Station
Straight-line distance from this property
31.8 km
Travel Time from Al Nakhilat, Al Salamah
Calculate Your Mortgage Instantly! You can own this property for as low as
AED 5,169 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 250
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 50,000 · Agency Commission: AED 26,250 · 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 98,840
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 110,800
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 98,840
Total Acquisition
Annual Mortgage Payment
AED 63,340
Interest — Year 1 (approx.)
AED 40,000
Total Interest over Loan Life
AED 583,511
Total Property Cost (price + interest + fees)
AED 1,932,351
Like this property? Save it or share it!
🔖 Save to shortlist
or share to