AED 3,950,000
Dubailand, Haven By Aldar
4 beds
5 baths
3,110 sqft
1/1
Viewit
Verified
Verified
Dubailand, Falconcity of Wonders
Falcon City | Opulent Aegean | Spacious townhouse | Vacant
AED 4,299,000
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
4 Bedrooms
5 Bathrooms
3,488 Sq FtProperty Location
Distance to Dubai Metro
Al Safa Metro Station
Straight-line distance from this property
13.0 km
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
AED17,776per month
ROI Calculator
Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,233
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 171,960 · Agency Commission: AED 90,279 · 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 315,319
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 77,536
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,233
Price / sq ft
AED 315,319
Total Acquisition
Monthly EMI
AED 18,153
Annual Mortgage Payment
AED 217,840
Interest — Year 1 (approx.)
AED 137,568
Total Interest over Loan Life
AED 2,006,809
Total Property Cost (price + interest + fees)
AED 6,621,128
Similar Listings
Like this property? Save it or share it!
or share to
