Al Salamah, Al Shuhada Modern and Stylish 3BHK for Sale in Al Shuhada
AED 930,000
Check Upfront Costs
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.
Read More Villa 3 Bedrooms 3 Bathrooms 5,000 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! You can own this property for as low as
AED 3,845 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 186
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 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 Costs AED 76,120
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 76,120
Total Acquisition
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
Like this property? Save it or share it!
🔖 Save to shortlist
or share to