AED 585,000
DAMAC Hills 1, Carson - The Drive
Studio
1 baths
407 sqft
1/1
Viewit
Verified
Verified
DAMAC Hills 1, The Field
Furnished 5 Bedroom | Private Pool | Upgraded Villa
AED 16,000,000
Villa for Sale | The Field | DAMAC Hills 1, Dubai
The Field - Damac Hills
Villa
5 Bedrooms
6 Bathrooms
5,499 Sq FtProperty Location
Travel Time from The Field, DAMAC Hills 1
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
AED66,158per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 2,910
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 640,000 · Agency Commission: AED 336,000 · 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 1,146,090
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 121,778
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 2,910
Price / sq ft
AED 1,146,090
Total Acquisition
Monthly EMI
AED 67,563
Annual Mortgage Payment
AED 810,757
Interest — Year 1 (approx.)
AED 512,000
Total Interest over Loan Life
AED 7,468,935
Total Property Cost (price + interest + fees)
AED 24,615,025
Similar Listings
Like this property? Save it or share it!
or share to
