1/1

Al Salamah, Khalifa 2

Luxury 5BHK Villa in Khalifa 2
AED 1,500,000
Villa for Sale | Khalifa 2 | Al Salamah, Umm Al Quwain

Discover the epitome of luxury living in the heart of Al Salamah with this exquisite villa, nestled elegantly in the serene enclave of Khalifa 2. Spanning an impressive 5,000 square feet, this remarkable property harmonizes comfort and style, offering a perfect sanctuary for modern families.

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 Khalifa 2, 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
AED6,202per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 300
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 60,000 · Agency Commission: AED 31,500 · 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 116,590
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 300
Price / sq ft
AED 116,590
Total Acquisition
Monthly EMI
AED 6,334
Annual Mortgage Payment
AED 76,009
Interest — Year 1 (approx.)
AED 48,000
Total Interest over Loan Life
AED 700,213
Total Property Cost (price + interest + fees)
AED 2,316,803

Similar Listings

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