1/1
Verified badge
Viewit
Verified

Al Salamah, Al Nakhilat

4BHK with Majlis, Halls, and Maid Room
AED 1,250,000
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.

ApartmentVilla
Bedroom4 Bedrooms
Bathroom4 Bathrooms
Area5,000 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!

Property Value
AED
Down Payment
AED
OR
%
Interest rate
%
Loan Duration
25 Years
You can own this property for as low as
AED5,169per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 250
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 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 CostsAED 98,840
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 110,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 250
Price / sq ft
AED 98,840
Total Acquisition
Monthly EMI
AED 5,278
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

Similar Listings

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