AED 650,000PER YEAR
Dubai Sports City, Victory Heights (villas)
5 beds
6 baths
5,833 sqft
1/1
Viewit
Verified
Verified
Dubai Sports City, Bloomingdale Villas
4 Bdr | Upgraded Townhouse |
AED 4,000,000
Villa for Sale | Bloomingdale Villas | Dubai Sports City, Dubai
Bloomingdale is conveniently located just minutes from the heart of Sport city which boost vibrant lifestyles experience for the resident. This Gated prestigious community designed for modern comfort and privacy of residents.
Villa
4 Bedrooms
6 Bathrooms
3,368 Sq FtProperty Location
Distance to Dubai Metro
Jumeirah Golf Estates Metro Station
Straight-line distance from this property
4.9 km
Travel Time from Bloomingdale Villas, Dubai Sports City
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
AED16,539per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,188
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 160,000 · Agency Commission: AED 84,000 · 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 294,090
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 74,896
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,188
Price / sq ft
AED 294,090
Total Acquisition
Monthly EMI
AED 16,891
Annual Mortgage Payment
AED 202,689
Interest — Year 1 (approx.)
AED 128,000
Total Interest over Loan Life
AED 1,867,234
Total Property Cost (price + interest + fees)
AED 6,161,324
Similar Listings
Like this property? Save it or share it!
or share to
