AED 15,500,000
Dubai South, South Bay 3
6 beds
7 baths
11,211 sqft
1/1
Dubai South, South Bay 1
Dubai South | South Bay | Next to Amenities | Single Row | Vaastu
AED 5,399,999
Villa for Sale | South Bay 1 | Dubai South, Dubai
Realco capital Real Estate presents this spacious 5-bedroom Semi-detached Villa in South Bay 1, Dubai South.
Villa
5 Bedrooms
5 Bathrooms
4,264 Sq FtProperty Location
Distance to Dubai Metro
Expo 2020 Metro Station
Straight-line distance from this property
7.2 km
Travel Time from South Bay 1, 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
AED22,328per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,266
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 216,000 · Agency Commission: AED 113,400 · 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 393,490
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 94,608
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,266
Price / sq ft
AED 393,490
Total Acquisition
Monthly EMI
AED 22,803
Annual Mortgage Payment
AED 273,631
Interest — Year 1 (approx.)
AED 172,800
Total Interest over Loan Life
AED 2,520,765
Total Property Cost (price + interest + fees)
AED 8,314,254
Similar Listings
Like this property? Save it or share it!
or share to
