Verified badge
Viewit
Verified

Emirates Hills, Sector R

Exquisite Emirates Hills Villa Golf Course View
AED 55,000,000
Villa for Sale | Sector R | Emirates Hills, Dubai

Immaculate Emirates Hills mansion with private pool, golf course views and 5 master bedrooms. This is one of the best homes in the city, check it out!

ApartmentVilla
Bedroom5 Bedrooms
Bathroom8 Bathrooms
Area17,860 Sq Ft

Property Location

Distance to Dubai Metro
Insurance Market Metro Station
Straight-line distance from this property
985 m
Travel Time from Sector R, Emirates Hills

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
AED227,417per month

ROI Calculator

Dubai Investment Analysis
1. Property & Purchase
Purchase Price
AED
Property Size
sq ft
Price per sq ft: AED 3,080
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 2,200,000 · Agency Commission: AED 1,155,000 · 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 3,915,090
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 393,720
5. Capital Growth
Expected Annual Price Appreciation
%
Your Returns
AED 3,080
Price / sq ft
AED 3,915,090
Total Acquisition
Monthly EMI
AED 232,248
Annual Mortgage Payment
AED 2,786,979
Interest — Year 1 (approx.)
AED 1,760,000
Total Interest over Loan Life
AED 25,674,463
Total Property Cost (price + interest + fees)
AED 84,589,553

Similar Listings

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