AED 15,500,000
Dubai South, South Bay 3
6 beds
7 baths
11,211 sqft
1/1
Dubai South, South Bay 4
End corner | Best Priced | No Agents | Video
AED 4,800,000
Villa for Sale | South Bay 4 | Dubai South, Dubai
A private garden and water views define this 5-bedroom villa in Dubai South. Spanning 4,219 square feet of living space, this off-plan residence offers a generous layout across two levels. The design focuses on functional living, providing ample room for a large household to settle in comfortably.
Villa
5 Bedrooms
7 Bathrooms
4,219 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from South Bay 4, 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
AED19,847per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,138
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 192,000 · Agency Commission: AED 100,800 · 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 350,890
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 93,618
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,138
Price / sq ft
AED 350,890
Total Acquisition
Monthly EMI
AED 20,269
Annual Mortgage Payment
AED 243,227
Interest — Year 1 (approx.)
AED 153,600
Total Interest over Loan Life
AED 2,240,680
Total Property Cost (price + interest + fees)
AED 7,391,570
Similar Listings
Like this property? Save it or share it!
or share to
