1/1

Al Salamah, Al Shuhada

Modern and Luxurious 5BHK in Al Salamah
AED 1,380,000
Villa for Sale | Al Shuhada | Al Salamah, Umm Al Quwain

Discover a lifestyle defined by luxury and modern elegance in the heart of Al Salamah, Al Shuhada. This remarkable villa stands as a testament to sleek design and sophisticated living. With a price point of AED 1,380,000, this property offers unparalleled value in one of the most sought-after locales.

ApartmentVilla
Bedroom5 Bedrooms
Bathroom5 Bathrooms
Area5,000 Sq Ft

Property Location

Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Al Shuhada, 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
AED5,706per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 276
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 55,200 · Agency Commission: AED 28,980 · 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 108,070
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 276
Price / sq ft
AED 108,070
Total Acquisition
Monthly EMI
AED 5,827
Annual Mortgage Payment
AED 69,928
Interest — Year 1 (approx.)
AED 44,160
Total Interest over Loan Life
AED 644,196
Total Property Cost (price + interest + fees)
AED 2,132,266

Similar Listings

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