AED 3,950,000
Dubailand, Haven By Aldar
4 beds
5 baths
3,110 sqft
1/1
Viewit
Verified
Verified
Dubailand, Falconcity of Wonders
5BR for Sale | Opulent Aegean | Detached Villa | Ready to move
AED 6,799,000
Villa for Sale | Falconcity of Wonders | Dubailand, Dubai
LOCI Properties is pleased to offer you this Stunning Aegean Style five Bedrooms Villa at Falcon City, Dubai Land.
Villa
5 Bedrooms
7 Bathrooms
9,389 Sq FtProperty Location
Distance to Dubai Metro
Sobha Realty Metro Station
Straight-line distance from this property
789 m
Travel Time from Falconcity of Wonders, Dubailand
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
AED28,113per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 724
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 271,960 · Agency Commission: AED 142,779 · 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 492,819
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 207,358
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 724
Price / sq ft
AED 492,819
Total Acquisition
Monthly EMI
AED 28,710
Annual Mortgage Payment
AED 344,521
Interest — Year 1 (approx.)
AED 217,568
Total Interest over Loan Life
AED 3,173,830
Total Property Cost (price + interest + fees)
AED 10,465,649
Similar Listings
Like this property? Save it or share it!
or share to
