Dar Al Baida, Dar Al Baida Spacious 4BHK Villa + 2 Annexes in Dar Al Baida Near Karama Road
AED 930,000
Check Upfront Costs
Villa for Sale | Dar Al Baida | Dar Al Baida, Umm Al Quwain
Discover serene living in this enchanting villa nestled in the heart of Dar Al Baida, a tranquil haven that offers the perfect balance of comfort and elegance. With 10,000 square feet of refined living space, this stunning property ensures ample room to create a home that fits your lifestyle.
Read More Villa 4 Bedrooms 4 Bathrooms 10,000 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 3,845 per month
Compare mortgage rates ROI Calculator Dubai Investment Analysis
1. Property & Purchase
Price per sq ft: AED 93
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 220,800
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