1/1

Al Salamah, Al Shuhada

Regal 5BHK Villa for Sale in Al Salamah
AED 2,000,000
Villa for Sale | Al Shuhada | Al Salamah, Umm Al Quwain

Embrace the allure of luxury living at its finest with this regal villa, perfectly nestled in the prestigious enclave of Al Shuhada, Al Salamah. Offering an expansive and opulent lifestyle, this distinguished property stands as a testament to a royal lifestyle in every sense.

ApartmentVilla
Bedroom5 Bedrooms
Bathroom5 Bathrooms
Area10,000 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
AED8,270per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 200
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 80,000 · Agency Commission: AED 42,000 · 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 152,090
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 220,800
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 200
Price / sq ft
AED 152,090
Total Acquisition
Monthly EMI
AED 8,445
Annual Mortgage Payment
AED 101,345
Interest — Year 1 (approx.)
AED 64,000
Total Interest over Loan Life
AED 933,617
Total Property Cost (price + interest + fees)
AED 3,085,707

Similar Listings

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