1/1
Verified badge
Viewit
Verified
Home›Dubai›Emaar South

Emaar South, Expo Golf Villas

Brand New | Expo Golf Villas
AED 2,400,000
Villa for Sale | Expo Golf Villas | Emaar South, Dubai

Selling Price: AED 2,400,000/=

ApartmentVilla
Bedroom3 Bedrooms
Bathroom4 Bathrooms
Area1,554 Sq Ft

Property Location

Travel Time from Expo Golf Villas, Emaar 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
AED9,924per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 1,544
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 96,000 · Agency Commission: AED 50,400 · 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 180,490
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 34,988
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 1,544
Price / sq ft
AED 180,490
Total Acquisition
Monthly EMI
AED 10,134
Annual Mortgage Payment
AED 121,614
Interest — Year 1 (approx.)
AED 76,800
Total Interest over Loan Life
AED 1,120,340
Total Property Cost (price + interest + fees)
AED 3,700,830

Similar Listings

Like this property? Save it or share it!
or share to
FacebookWhatsAppEmail