AED 129,900PER YEAR
Dubai Hills Estate, Mulberry 2
1 beds
2 baths
871 sqft
1/1
Dubai Hills Estate, Sidra Villas
Stunning 3BR Villa | Prime Location | Vacant Soon | Video
AED 380,000
Villa for Sale | Sidra Villas | Dubai Hills Estate, Dubai
White Bricks Real Estate is proud to offer this spacious and elegant 3-bedroom villa for rent in Sidra 2, located within the prestigious Dubai Hills Estate community. The property will be vacant soon, making it an excellent option for tenants planning their next move.
Villa
3 Bedrooms
4 Bathrooms
4,583 Sq FtProperty Location
Distance to Dubai Metro
Business Bay Metro Station
Straight-line distance from this property
1.3 km
Travel Time from Sidra Villas, Dubai Hills Estate
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
AED1,571per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 83
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 15,200 · Agency Commission: AED 7,980 · 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 37,070
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 101,626
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 83
Price / sq ft
AED 37,070
Total Acquisition
Monthly EMI
AED 1,605
Annual Mortgage Payment
AED 19,255
Interest — Year 1 (approx.)
AED 12,160
Total Interest over Loan Life
AED 177,387
Total Property Cost (price + interest + fees)
AED 594,457
Similar Listings
Like this property? Save it or share it!
or share to
