Dar Al Baida, Dar Al Baida House with 9 Rooms in Dar Al Baida
AED 900,000
Check Upfront Costs
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Discover an exquisite canvas of luxury and space in the heart of Dar Al Baida. This expansive 11,000 square-foot villa invites you into a sanctuary where elegance meets tranquility. For the discerning buyer, this property offers an unparalleled opportunity to own a piece of architectural artistry at an unbeatable price of AED 900,000.
Read More Villa 9 Bedrooms 9 Bathrooms 11,000 Sq Ft Property Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Dar Al Baida, Dar Al Baida
Calculate Your Mortgage Instantly! You can own this property for as low as
AED 3,721 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 82
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 36,000 · Agency Commission: AED 18,900 · 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 73,990
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 242,800
5. Capital Growth
Expected Annual Price Appreciation
Your Returns
AED 73,990
Total Acquisition
Annual Mortgage Payment
AED 45,605
Interest — Year 1 (approx.)
AED 28,800
Total Interest over Loan Life
AED 420,128
Total Property Cost (price + interest + fees)
AED 1,394,118
Like this property? Save it or share it!
🔖 Save to shortlist
or share to