AED 15,500,000
Dubai South, South Bay 3
6 beds
7 baths
11,211 sqft
1/1
Viewit
Verified
Verified
Dubai South, The Pulse
Pulse Beachfront | 4Bed + Maid + Study Villa | Handover this year
AED 4,050,000
Villa for Sale | The Pulse | Dubai South, Dubai
RealCO Capital Real Estate is proud to present this breathtaking 4-bedroom villa in the prestigious Pulse Beachfront 3 community in Dubai. Combining modern sophistication with idyllic coastal living, this property is ideal for those seeking an exclusive lifestyle.
Villa
4 Bedrooms
6 Bathrooms
3,306 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
8.4 km
Travel Time from The Pulse, Dubai South
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
AED16,746per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,225
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 162,000 · Agency Commission: AED 85,050 · 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 297,640
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 73,532
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,225
Price / sq ft
AED 297,640
Total Acquisition
Monthly EMI
AED 17,102
Annual Mortgage Payment
AED 205,223
Interest — Year 1 (approx.)
AED 129,600
Total Interest over Loan Life
AED 1,890,574
Total Property Cost (price + interest + fees)
AED 6,238,214
Similar Listings
Like this property? Save it or share it!
or share to
