1/1

Al Salamah, Al Shuhada

Modern and Stylish 3BHK for Sale in Al Shuhada
AED 930,000
Villa for Sale | Al Shuhada | Al Salamah, Umm Al Quwain

Discover the epitome of luxury and modern style in this stunning villa located in the serene enclave of Al Shuhada, Al Salamah. Priced at just AED 930,000, this exquisite property seamlessly combines contemporary design with functional elegance, promising a lifestyle both lavish and inviting.

ApartmentVilla
Bedroom3 Bedrooms
Bathroom3 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
AED3,845per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 186
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 37,200 · Agency Commission: AED 19,530 · 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 76,120
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 186
Price / sq ft
AED 76,120
Total Acquisition
Monthly EMI
AED 3,927
Annual Mortgage Payment
AED 47,125
Interest — Year 1 (approx.)
AED 29,760
Total Interest over Loan Life
AED 434,132
Total Property Cost (price + interest + fees)
AED 1,440,252

Similar Listings

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