AED 4,800,000
Dubai South, South Bay 4
5 beds
7 baths
4,219 sqft
1/1
Viewit
Verified
Verified
Dubai South, South Bay 3
Incredible Property | Marble finishes | Canal View | Video
AED 15,500,000
Villa for Sale | South Bay 3 | Dubai South, Dubai
Villa for Sale | South Bay 3 | Dubai South, Dubai Villa for sale in South Bay 3, South Bay
Villa
6 Bedrooms
7 Bathrooms
11,211 Sq FtProperty Location
Travel Time from South Bay 3, 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
AED64,090per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,383
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 620,000 · Agency Commission: AED 325,500 · 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 1,110,590
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 247,442
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,383
Price / sq ft
AED 1,110,590
Total Acquisition
Monthly EMI
AED 65,452
Annual Mortgage Payment
AED 785,421
Interest — Year 1 (approx.)
AED 496,000
Total Interest over Loan Life
AED 7,235,530
Total Property Cost (price + interest + fees)
AED 23,846,120
Similar Listings
Like this property? Save it or share it!
or share to
